H World Group Ltd
BMV:HTHTN
Intrinsic Value
The intrinsic value of one HTHTN stock under the Base Case scenario is 86.59 MXN. Compared to the current market price of 873.01 MXN, H World Group Ltd is Overvalued by 90%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
H World Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
H World Group Ltd
Balance Sheet Decomposition
H World Group Ltd
Current Assets | 13.2B |
Cash & Short-Term Investments | 11.1B |
Receivables | 1.2B |
Other Current Assets | 910m |
Non-Current Assets | 49.3B |
Long-Term Investments | 2.3B |
PP&E | 32.9B |
Intangibles | 10.2B |
Other Non-Current Assets | 3.9B |
Free Cash Flow Analysis
H World Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
H World Group Ltd
Revenue
|
23.9B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
16B
CNY
|
Operating Expenses
|
-10.8B
CNY
|
Operating Income
|
5.2B
CNY
|
Other Expenses
|
-2.2B
CNY
|
Net Income
|
3B
CNY
|
HTHTN Profitability Score
Profitability Due Diligence
H World Group Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
H World Group Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
HTHTN Solvency Score
Solvency Due Diligence
H World Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
H World Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HTHTN Price Targets Summary
H World Group Ltd
Dividends
Current shareholder yield for HTHTN 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 HTHTN stock under the Base Case scenario is 86.59 MXN.
Compared to the current market price of 873.01 MXN, H World Group Ltd is Overvalued by 90%.