Doushen Beijing Education &Technology Inc
SZSE:300010
Intrinsic Value
The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 3.38 CNY. Compared to the current market price of 7.38 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Doushen Beijing Education &Technology Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Doushen Beijing Education &Technology Inc
Balance Sheet Decomposition
Doushen Beijing Education &Technology Inc
Current Assets | 1.2B |
Cash & Short-Term Investments | 673.4m |
Receivables | 237.7m |
Other Current Assets | 288.6m |
Non-Current Assets | 1.2B |
Long-Term Investments | 176.4m |
PP&E | 206.7m |
Intangibles | 448.1m |
Other Non-Current Assets | 318.9m |
Free Cash Flow Analysis
Doushen Beijing Education &Technology Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Doushen Beijing Education &Technology Inc
Revenue
|
755.6m
CNY
|
Cost of Revenue
|
-377.7m
CNY
|
Gross Profit
|
377.9m
CNY
|
Operating Expenses
|
-279.1m
CNY
|
Operating Income
|
98.8m
CNY
|
Other Expenses
|
53.5m
CNY
|
Net Income
|
152.3m
CNY
|
Profitability Score
Profitability Due Diligence
Doushen Beijing Education &Technology Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Doushen Beijing Education &Technology Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Doushen Beijing Education &Technology Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Doushen Beijing Education &Technology Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Doushen Beijing Education &Technology Inc
Dividends
Current shareholder yield for Doushen Beijing Education &Technology Inc 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 Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 3.38 CNY.
Compared to the current market price of 7.38 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 54%.