Tian Ge Interactive Holdings Ltd
HKEX:1980
Intrinsic Value
The intrinsic value of one Tian Ge Interactive Holdings Ltd stock under the Base Case scenario is 0.04 HKD. Compared to the current market price of 0.59 HKD, Tian Ge Interactive Holdings Ltd is Overvalued by 94%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tian Ge Interactive Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tian Ge Interactive Holdings Ltd
Balance Sheet Decomposition
Tian Ge Interactive Holdings Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 977.7m |
Receivables | 43.9m |
Other Current Assets | 98.7m |
Non-Current Assets | 1.5B |
Long-Term Investments | 1.4B |
PP&E | 52.5m |
Other Non-Current Assets | 16m |
Free Cash Flow Analysis
Tian Ge Interactive Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tian Ge Interactive Holdings Ltd
Revenue
|
10.2m
CNY
|
Cost of Revenue
|
-2.1m
CNY
|
Gross Profit
|
8.1m
CNY
|
Operating Expenses
|
-39m
CNY
|
Operating Income
|
-30.9m
CNY
|
Other Expenses
|
50.9m
CNY
|
Net Income
|
20m
CNY
|
Profitability Score
Profitability Due Diligence
Tian Ge Interactive Holdings Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Score
Tian Ge Interactive Holdings Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tian Ge Interactive Holdings Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Tian Ge Interactive Holdings Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tian Ge Interactive Holdings Ltd
Dividends
Current shareholder yield for Tian Ge Interactive Holdings 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 Tian Ge Interactive Holdings Ltd stock under the Base Case scenario is 0.04 HKD.
Compared to the current market price of 0.59 HKD, Tian Ge Interactive Holdings Ltd is Overvalued by 94%.