
Mulsanne Group Holding Ltd
HKEX:1817

Intrinsic Value
The intrinsic value of one
Mulsanne Group Holding Ltd
stock under the Base Case scenario is
1.84
HKD.
Compared to the current market price of 0.47 HKD,
Mulsanne Group Holding Ltd
is
Undervalued by 74%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mulsanne Group Holding Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Mulsanne Group Holding Ltd
Balance Sheet Decomposition
Mulsanne Group Holding Ltd
Current Assets | 2.1B |
Cash & Short-Term Investments | 196.5m |
Receivables | 352.1m |
Other Current Assets | 1.6B |
Non-Current Assets | 974.4m |
Long-Term Investments | 4.5m |
PP&E | 499.1m |
Intangibles | 47.2m |
Other Non-Current Assets | 423.6m |
Free Cash Flow Analysis
Mulsanne Group Holding Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Mulsanne Group Holding Ltd
Revenue
|
2.3B
CNY
|
Cost of Revenue
|
-1.1B
CNY
|
Gross Profit
|
1.2B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
82.7m
CNY
|
Other Expenses
|
-66.2m
CNY
|
Net Income
|
16.5m
CNY
|
Profitability Score
Profitability Due Diligence
Mulsanne Group Holding Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Mulsanne Group Holding Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mulsanne Group Holding Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Mulsanne Group Holding Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mulsanne Group Holding Ltd
Dividends
Current shareholder yield for Mulsanne Group Holding 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
Mulsanne Group Holding Ltd
stock under the Base Case scenario is
1.84
HKD.
Compared to the current market price of 0.47 HKD,
Mulsanne Group Holding Ltd
is
Undervalued by 74%.