Nagacorp Ltd
HKEX:3918
Intrinsic Value
The intrinsic value of one Nagacorp Ltd stock under the Base Case scenario is 5.2 HKD. Compared to the current market price of 3.6 HKD, Nagacorp Ltd is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nagacorp Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nagacorp Ltd
Balance Sheet Decomposition
Nagacorp Ltd
Current Assets | 598.2m |
Cash & Short-Term Investments | 79.7m |
Receivables | 7.7m |
Other Current Assets | 510.8m |
Non-Current Assets | 2.2B |
PP&E | 2.2B |
Intangibles | 58.4m |
Other Non-Current Assets | 5.7m |
Free Cash Flow Analysis
Nagacorp Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nagacorp Ltd
Revenue
|
563m
USD
|
Cost of Revenue
|
-113m
USD
|
Gross Profit
|
450m
USD
|
Operating Expenses
|
-246.9m
USD
|
Operating Income
|
203.1m
USD
|
Other Expenses
|
-109.3m
USD
|
Net Income
|
93.8m
USD
|
Profitability Score
Profitability Due Diligence
Nagacorp Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Nagacorp Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nagacorp Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Nagacorp Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nagacorp Ltd
According to Wall Street analysts, the average 1-year price target for Nagacorp Ltd is 3.71 HKD with a low forecast of 2.78 HKD and a high forecast of 5.04 HKD.
Dividends
Current shareholder yield for Nagacorp 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 Nagacorp Ltd stock under the Base Case scenario is 5.2 HKD.
Compared to the current market price of 3.6 HKD, Nagacorp Ltd is Undervalued by 31%.