
Wasion Holdings Ltd
HKEX:3393

Intrinsic Value
The intrinsic value of one
Wasion Holdings Ltd
stock under the Base Case scenario is
17.88
HKD.
Compared to the current market price of 7.44 HKD,
Wasion Holdings Ltd
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Wasion Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Wasion Holdings Ltd
Balance Sheet Decomposition
Wasion Holdings Ltd
Current Assets | 11.8B |
Cash & Short-Term Investments | 2.8B |
Receivables | 6.3B |
Other Current Assets | 2.6B |
Non-Current Assets | 4B |
Long-Term Investments | 328.6m |
PP&E | 2.4B |
Intangibles | 842.2m |
Other Non-Current Assets | 410.6m |
Free Cash Flow Analysis
Wasion Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Wasion Holdings Ltd
Revenue
|
8.7B
CNY
|
Cost of Revenue
|
-5.7B
CNY
|
Gross Profit
|
3B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-632.8m
CNY
|
Net Income
|
705.6m
CNY
|
Profitability Score
Profitability Due Diligence
Wasion Holdings Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Wasion Holdings Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Wasion Holdings Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Wasion Holdings Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Wasion Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
Wasion Holdings Ltd
is 8.93 HKD
with a low forecast of 7.78 HKD and a high forecast of 10.29 HKD.
Dividends
Current shareholder yield for Wasion 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
Wasion Holdings Ltd
stock under the Base Case scenario is
17.88
HKD.
Compared to the current market price of 7.44 HKD,
Wasion Holdings Ltd
is
Undervalued by 58%.