
Beigene Ltd
HKEX:6160

Intrinsic Value
The intrinsic value of one
Beigene Ltd
stock under the Base Case scenario is
170.76
HKD.
Compared to the current market price of 162.9 HKD,
Beigene Ltd
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beigene Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beigene Ltd
Balance Sheet Decomposition
Beigene Ltd
Current Assets | 27.4B |
Cash & Short-Term Investments | 19B |
Receivables | 4.2B |
Other Current Assets | 4.2B |
Non-Current Assets | 13.4B |
Long-Term Investments | 968.9m |
PP&E | 11B |
Intangibles | 856.2m |
Other Non-Current Assets | 549.4m |
Free Cash Flow Analysis
Beigene Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beigene Ltd
Revenue
|
23.7B
CNY
|
Cost of Revenue
|
-4B
CNY
|
Gross Profit
|
19.7B
CNY
|
Operating Expenses
|
-26.2B
CNY
|
Operating Income
|
-6.5B
CNY
|
Other Expenses
|
-30.2m
CNY
|
Net Income
|
-6.5B
CNY
|
Profitability Score
Profitability Due Diligence
Beigene Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Beigene Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beigene Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Beigene Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beigene Ltd
According to Wall Street analysts, the average 1-year price target for
Beigene Ltd
is 189.14 HKD
with a low forecast of 104.36 HKD and a high forecast of 224.83 HKD.
Dividends
Current shareholder yield for Beigene 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
Beigene Ltd
stock under the Base Case scenario is
170.76
HKD.
Compared to the current market price of 162.9 HKD,
Beigene Ltd
is
Undervalued by 5%.