
China Merchants Port Holdings Co Ltd
HKEX:144

Intrinsic Value
The intrinsic value of one
China Merchants Port Holdings Co Ltd
stock under the Base Case scenario is
24.31
HKD.
Compared to the current market price of 12.24 HKD,
China Merchants Port Holdings Co Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Merchants Port Holdings Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Merchants Port Holdings Co Ltd
Balance Sheet Decomposition
China Merchants Port Holdings Co Ltd
Current Assets | 16.6B |
Cash & Short-Term Investments | 14.2B |
Receivables | 2.1B |
Other Current Assets | 234m |
Non-Current Assets | 152.9B |
Long-Term Investments | 101.6B |
PP&E | 37.9B |
Intangibles | 12.9B |
Other Non-Current Assets | 462m |
Free Cash Flow Analysis
China Merchants Port Holdings Co Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
China Merchants Port Holdings Co Ltd
Revenue
|
11.8B
HKD
|
Cost of Revenue
|
-6.3B
HKD
|
Gross Profit
|
5.5B
HKD
|
Operating Expenses
|
-892m
HKD
|
Operating Income
|
4.6B
HKD
|
Other Expenses
|
3.3B
HKD
|
Net Income
|
7.9B
HKD
|
Profitability Score
Profitability Due Diligence
China Merchants Port Holdings Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
China Merchants Port Holdings Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Merchants Port Holdings Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
China Merchants Port Holdings Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Merchants Port Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Merchants Port Holdings Co Ltd
is 14.54 HKD
with a low forecast of 13.13 HKD and a high forecast of 16.07 HKD.
Dividends
Current shareholder yield for China Merchants Port Holdings 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?
The intrinsic value of one
China Merchants Port Holdings Co Ltd
stock under the Base Case scenario is
24.31
HKD.
Compared to the current market price of 12.24 HKD,
China Merchants Port Holdings Co Ltd
is
Undervalued by 50%.