Zhejiang Leapmotor Technology Co Ltd
HKEX:9863
Intrinsic Value
The intrinsic value of one Zhejiang Leapmotor Technology Co Ltd stock under the Base Case scenario is 65.85 HKD. Compared to the current market price of 49 HKD, Zhejiang Leapmotor Technology Co Ltd is Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Zhejiang Leapmotor Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Zhejiang Leapmotor Technology Co Ltd
Balance Sheet Decomposition
Zhejiang Leapmotor Technology Co Ltd
Current Assets | 26.5B |
Cash & Short-Term Investments | 20.7B |
Receivables | 2B |
Other Current Assets | 3.8B |
Non-Current Assets | 11.2B |
Long-Term Investments | 4.3B |
PP&E | 6.3B |
Intangibles | 450.1m |
Other Non-Current Assets | 130.5m |
Free Cash Flow Analysis
Zhejiang Leapmotor Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Zhejiang Leapmotor Technology Co Ltd
Revenue
|
32.2B
CNY
|
Cost of Revenue
|
-29.5B
CNY
|
Gross Profit
|
2.7B
CNY
|
Operating Expenses
|
-6B
CNY
|
Operating Income
|
-3.3B
CNY
|
Other Expenses
|
488.5m
CNY
|
Net Income
|
-2.8B
CNY
|
Profitability Score
Profitability Due Diligence
Zhejiang Leapmotor Technology Co Ltd's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
Zhejiang Leapmotor Technology Co Ltd's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhejiang Leapmotor Technology Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Zhejiang Leapmotor Technology Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zhejiang Leapmotor Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Zhejiang Leapmotor Technology Co Ltd is 51.14 HKD with a low forecast of 25.25 HKD and a high forecast of 76.86 HKD.
Dividends
Current shareholder yield for Zhejiang Leapmotor Technology Co 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 Zhejiang Leapmotor Technology Co Ltd stock under the Base Case scenario is 65.85 HKD.
Compared to the current market price of 49 HKD, Zhejiang Leapmotor Technology Co Ltd is Undervalued by 26%.