
Samson Holding Ltd
HKEX:531

Intrinsic Value
The intrinsic value of one
Samson Holding Ltd
stock under the Base Case scenario is
0.63
HKD.
Compared to the current market price of 0.48 HKD,
Samson Holding Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samson Holding Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Samson Holding Ltd
Balance Sheet Decomposition
Samson Holding Ltd
Current Assets | 322m |
Cash & Short-Term Investments | 130.6m |
Receivables | 50m |
Other Current Assets | 141.4m |
Non-Current Assets | 189.9m |
Long-Term Investments | 13.2m |
PP&E | 131.5m |
Intangibles | 30.2m |
Other Non-Current Assets | 15m |
Free Cash Flow Analysis
Samson Holding Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Samson Holding Ltd
Revenue
|
399m
USD
|
Cost of Revenue
|
-291.6m
USD
|
Gross Profit
|
107.3m
USD
|
Operating Expenses
|
-93.7m
USD
|
Operating Income
|
13.6m
USD
|
Other Expenses
|
-9.9m
USD
|
Net Income
|
3.7m
USD
|
Profitability Score
Profitability Due Diligence
Samson Holding Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Samson Holding Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samson Holding Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Samson Holding 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
Samson Holding Ltd
Dividends
Current shareholder yield for Samson Holding 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
Samson Holding Ltd
stock under the Base Case scenario is
0.63
HKD.
Compared to the current market price of 0.48 HKD,
Samson Holding Ltd
is
Undervalued by 24%.