Dmall Inc
HKEX:2586
Intrinsic Value
The intrinsic value of one Dmall Inc stock under the Base Case scenario is 10.13 HKD. Compared to the current market price of 12.16 HKD, Dmall Inc is Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dmall Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Dmall Inc
Balance Sheet Decomposition
Dmall Inc
Dmall Inc
Free Cash Flow Analysis
Dmall Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Dmall Inc
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
554.7m
CNY
|
Operating Expenses
|
-861.4m
CNY
|
Operating Income
|
-306.7m
CNY
|
Other Expenses
|
-285.6m
CNY
|
Net Income
|
-592.4m
CNY
|
Profitability Score
Profitability Due Diligence
Dmall Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Dmall Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dmall Inc's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Score
Dmall Inc's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dmall Inc
According to Wall Street analysts, the average 1-year price target for Dmall Inc is 16.32 HKD with a low forecast of 16.16 HKD and a high forecast of 16.8 HKD.
Dividends
Current shareholder yield for Dmall Inc 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 Dmall Inc stock under the Base Case scenario is 10.13 HKD.
Compared to the current market price of 12.16 HKD, Dmall Inc is Overvalued by 17%.