B

B'IN Live Co Ltd
TWSE:6625

Watchlist Manager
B'IN Live Co Ltd
TWSE:6625
Watchlist
Price: 81.2 TWD Market Closed
Market Cap: 4.7B TWD

Intrinsic Value

The intrinsic value of one B'IN Live Co Ltd stock under the Base Case scenario is 193.57 TWD. Compared to the current market price of 81.2 TWD, B'IN Live Co Ltd is Undervalued by 58%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
193.57 TWD
Undervaluation 58%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
B'IN Live Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about B'IN Live Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is B'IN Live Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for B'IN Live Co Ltd.

Explain Valuation
Compare B'IN Live Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about B'IN Live Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
B'IN Live Co Ltd

Current Assets 1.9B
Receivables 804m
Other Current Assets 1.1B
Non-Current Assets 1.5B
Long-Term Investments 96m
PP&E 1.4B
Intangibles 6.9m
Other Non-Current Assets 15.2m
Current Liabilities 1.3B
Accounts Payable 721m
Accrued Liabilities 277m
Short-Term Debt 30m
Other Current Liabilities 222m
Non-Current Liabilities 479m
Long-Term Debt 465m
Other Non-Current Liabilities 14m
Efficiency

Free Cash Flow Analysis
B'IN Live Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
B'IN Live Co Ltd

Revenue
3.9B TWD
Cost of Revenue
-3.1B TWD
Gross Profit
764.4m TWD
Operating Expenses
-243.9m TWD
Operating Income
520.4m TWD
Other Expenses
-55.4m TWD
Net Income
465m TWD
Fundamental Scores

Profitability Score
Profitability Due Diligence

B'IN Live Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
ROIC is Increasing
Exceptional ROE
Exceptional 3Y Average ROE
66/100
Profitability
Score

B'IN Live Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

B'IN Live Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Long-Term Solvency
75/100
Solvency
Score

B'IN Live Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
B'IN Live Co Ltd

There are no price targets for B'IN Live Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for B'IN Live Co Ltd 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one B'IN Live Co Ltd stock?

The intrinsic value of one B'IN Live Co Ltd stock under the Base Case scenario is 193.57 TWD.

Is B'IN Live Co Ltd stock undervalued or overvalued?

Compared to the current market price of 81.2 TWD, B'IN Live Co Ltd is Undervalued by 58%.

Back to Top