E

ESR Cayman Ltd
HKEX:1821

Watchlist Manager
ESR Cayman Ltd
HKEX:1821
Watchlist
Price: 11.96 HKD 0.17% Market Closed
Market Cap: 50.8B HKD
Have any thoughts about
ESR Cayman Ltd?
Write Note

Intrinsic Value

The intrinsic value of one ESR Cayman Ltd stock under the Base Case scenario is 24.82 HKD. Compared to the current market price of 11.96 HKD, ESR Cayman Ltd is Undervalued by 52%.

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

Intrinsic Value
24.82 HKD
Undervaluation 52%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
ESR Cayman Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
ESR Cayman Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for ESR Cayman Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about ESR Cayman Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

11.96 HKD
+0.17%
+0.17%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

ESR Cayman Ltd
HK
Real Estate
Market Cap
50.4B HKD
IPO
Nov 1, 2019
Employees
606
Hong Kong
Market Cap
50.4B HKD
Industry
Real Estate
IPO
Nov 1, 2019
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about ESR Cayman Ltd

Provide an overview of the primary business activities
of ESR Cayman Ltd.

What unique competitive advantages
does ESR Cayman Ltd hold over its rivals?

What risks and challenges
does ESR Cayman Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for ESR Cayman Ltd.

Provide P/S
for ESR Cayman Ltd.

Provide P/E
for ESR Cayman Ltd.

Provide P/OCF
for ESR Cayman Ltd.

Provide P/FCFE
for ESR Cayman Ltd.

Provide P/B
for ESR Cayman Ltd.

Provide EV/S
for ESR Cayman Ltd.

Provide EV/GP
for ESR Cayman Ltd.

Provide EV/EBITDA
for ESR Cayman Ltd.

Provide EV/EBIT
for ESR Cayman Ltd.

Provide EV/OCF
for ESR Cayman Ltd.

Provide EV/FCFF
for ESR Cayman Ltd.

Provide EV/IC
for ESR Cayman Ltd.

Show me price targets
for ESR Cayman Ltd made by professional analysts.

What are the Revenue projections
for ESR Cayman Ltd?

How accurate were the past Revenue estimates
for ESR Cayman Ltd?

What are the Net Income projections
for ESR Cayman Ltd?

How accurate were the past Net Income estimates
for ESR Cayman Ltd?

What are the EPS projections
for ESR Cayman Ltd?

How accurate were the past EPS estimates
for ESR Cayman Ltd?

What are the EBIT projections
for ESR Cayman Ltd?

How accurate were the past EBIT estimates
for ESR Cayman Ltd?

Compare the revenue forecasts
for ESR Cayman Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of ESR Cayman Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of ESR Cayman Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of ESR Cayman Ltd compared to its peers.

Compare the P/E ratios
of ESR Cayman Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing ESR Cayman Ltd with its peers.

Analyze the financial leverage
of ESR Cayman Ltd compared to its main competitors.

Show all profitability ratios
for ESR Cayman Ltd.

Provide ROE
for ESR Cayman Ltd.

Provide ROA
for ESR Cayman Ltd.

Provide ROIC
for ESR Cayman Ltd.

Provide ROCE
for ESR Cayman Ltd.

Provide Gross Margin
for ESR Cayman Ltd.

Provide Operating Margin
for ESR Cayman Ltd.

Provide Net Margin
for ESR Cayman Ltd.

Provide FCF Margin
for ESR Cayman Ltd.

Show all solvency ratios
for ESR Cayman Ltd.

Provide D/E Ratio
for ESR Cayman Ltd.

Provide D/A Ratio
for ESR Cayman Ltd.

Provide Interest Coverage Ratio
for ESR Cayman Ltd.

Provide Altman Z-Score Ratio
for ESR Cayman Ltd.

Provide Quick Ratio
for ESR Cayman Ltd.

Provide Current Ratio
for ESR Cayman Ltd.

Provide Cash Ratio
for ESR Cayman Ltd.

What is the historical Revenue growth
over the last 5 years for ESR Cayman Ltd?

What is the historical Net Income growth
over the last 5 years for ESR Cayman Ltd?

What is the current Free Cash Flow
of ESR Cayman Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for ESR Cayman Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
ESR Cayman Ltd

Current Assets 3B
Cash & Short-Term Investments 1.1B
Receivables 365.4m
Other Current Assets 1.5B
Non-Current Assets 12.9B
Long-Term Investments 7.8B
PP&E 87.4m
Intangibles 4.6B
Other Non-Current Assets 440.5m
Current Liabilities 2.2B
Accounts Payable 575.6m
Accrued Liabilities 368.2m
Other Current Liabilities 1.2B
Non-Current Liabilities 5.9B
Long-Term Debt 5B
Other Non-Current Liabilities 889.5m
Efficiency

Earnings Waterfall
ESR Cayman Ltd

Revenue
728.4m USD
Cost of Revenue
-74.3m USD
Gross Profit
654.1m USD
Operating Expenses
-568.7m USD
Operating Income
85.3m USD
Other Expenses
-389.3m USD
Net Income
-304m USD

Free Cash Flow Analysis
ESR Cayman Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

ESR Cayman Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

56/100
Profitability
Score

ESR Cayman Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

ESR Cayman Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
44/100
Solvency
Score

ESR Cayman Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
ESR Cayman Ltd

Wall Street analysts forecast ESR Cayman Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ESR Cayman Ltd is 12.78 HKD with a low forecast of 10.81 HKD and a high forecast of 15.03 HKD.

Lowest
Price Target
10.81 HKD
10% Downside
Average
Price Target
12.78 HKD
7% Upside
Highest
Price Target
15.03 HKD
26% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ESR Cayman Ltd?

Click here to dive deeper.

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 ESR Cayman 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

See Also

Discover More
What is the Intrinsic Value of one ESR Cayman Ltd stock?

The intrinsic value of one ESR Cayman Ltd stock under the Base Case scenario is 24.82 HKD.

Is ESR Cayman Ltd stock undervalued or overvalued?

Compared to the current market price of 11.96 HKD, ESR Cayman Ltd is Undervalued by 52%.

Back to Top