
ZTE Corp
SZSE:000063

Intrinsic Value
The intrinsic value of one
ZTE Corp
stock under the Base Case scenario is
37.81
CNY.
Compared to the current market price of 33.06 CNY,
ZTE Corp
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ZTE Corp
Fundamental Analysis


Revenue & Expenses Breakdown
ZTE Corp
Balance Sheet Decomposition
ZTE Corp
Current Assets | 141.8B |
Cash & Short-Term Investments | 55.5B |
Receivables | 41.8B |
Other Current Assets | 44.5B |
Non-Current Assets | 65.5B |
Long-Term Investments | 28.2B |
PP&E | 17B |
Intangibles | 8.8B |
Other Non-Current Assets | 11.5B |
Free Cash Flow Analysis
ZTE Corp
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
ZTE Corp
Revenue
|
123.7B
CNY
|
Cost of Revenue
|
-80.4B
CNY
|
Gross Profit
|
43.3B
CNY
|
Operating Expenses
|
-34.8B
CNY
|
Operating Income
|
8.5B
CNY
|
Other Expenses
|
-323.4m
CNY
|
Net Income
|
8.1B
CNY
|
Profitability Score
Profitability Due Diligence
ZTE Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
ZTE Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ZTE Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
ZTE Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ZTE Corp
According to Wall Street analysts, the average 1-year price target for
ZTE Corp
is 43.55 CNY
with a low forecast of 33.19 CNY and a high forecast of 54.01 CNY.
Dividends
Current shareholder yield for ZTE Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ZTE Corp
stock under the Base Case scenario is
37.81
CNY.
Compared to the current market price of 33.06 CNY,
ZTE Corp
is
Undervalued by 13%.