
Spring Real Estate Investment Trust
HKEX:1426

Intrinsic Value
The intrinsic value of one
Spring Real Estate Investment Trust
stock under the Base Case scenario is
6.16
HKD.
Compared to the current market price of 1.83 HKD,
Spring Real Estate Investment Trust
is
Undervalued by 70%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Spring Real Estate Investment Trust
Fundamental Analysis


Revenue & Expenses Breakdown
Spring Real Estate Investment Trust
Balance Sheet Decomposition
Spring Real Estate Investment Trust
Current Assets | 692.3m |
Cash & Short-Term Investments | 253.8m |
Receivables | 66.6m |
Other Current Assets | 371.9m |
Non-Current Assets | 11.9B |
Long-Term Investments | 11.3B |
Other Non-Current Assets | 693.9m |
Free Cash Flow Analysis
Spring Real Estate Investment Trust
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Spring Real Estate Investment Trust
Revenue
|
674.4m
CNY
|
Cost of Revenue
|
-187.2m
CNY
|
Gross Profit
|
487.2m
CNY
|
Operating Expenses
|
-69.1m
CNY
|
Operating Income
|
418.2m
CNY
|
Other Expenses
|
-464.8m
CNY
|
Net Income
|
-46.6m
CNY
|
Profitability Score
Profitability Due Diligence
Spring Real Estate Investment Trust's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Spring Real Estate Investment Trust's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Spring Real Estate Investment Trust's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Spring Real Estate Investment Trust's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Spring Real Estate Investment Trust
Dividends
Current shareholder yield for Spring Real Estate Investment Trust 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
Spring Real Estate Investment Trust
stock under the Base Case scenario is
6.16
HKD.
Compared to the current market price of 1.83 HKD,
Spring Real Estate Investment Trust
is
Undervalued by 70%.