C

Cloud Village Inc
HKEX:9899

Watchlist Manager
Cloud Village Inc
HKEX:9899
Watchlist
Price: 115 HKD -2.46% Market Closed
Market Cap: 24.8B HKD
Have any thoughts about
Cloud Village Inc?
Write Note

Intrinsic Value

The intrinsic value of one Cloud Village Inc stock under the Base Case scenario is 100.31 HKD. Compared to the current market price of 115 HKD, Cloud Village Inc is Overvalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
100.31 HKD
Overvaluation 13%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cloud Village Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Cloud Village Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Cloud Village Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Cloud Village Inc

Provide an overview of the primary business activities
of Cloud Village Inc.

What unique competitive advantages
does Cloud Village Inc hold over its rivals?

What risks and challenges
does Cloud Village Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cloud Village Inc.

Provide P/S
for Cloud Village Inc.

Provide P/E
for Cloud Village Inc.

Provide P/OCF
for Cloud Village Inc.

Provide P/FCFE
for Cloud Village Inc.

Provide P/B
for Cloud Village Inc.

Provide EV/S
for Cloud Village Inc.

Provide EV/GP
for Cloud Village Inc.

Provide EV/EBITDA
for Cloud Village Inc.

Provide EV/EBIT
for Cloud Village Inc.

Provide EV/OCF
for Cloud Village Inc.

Provide EV/FCFF
for Cloud Village Inc.

Provide EV/IC
for Cloud Village Inc.

Show me price targets
for Cloud Village Inc made by professional analysts.

What are the Revenue projections
for Cloud Village Inc?

How accurate were the past Revenue estimates
for Cloud Village Inc?

What are the Net Income projections
for Cloud Village Inc?

How accurate were the past Net Income estimates
for Cloud Village Inc?

What are the EPS projections
for Cloud Village Inc?

How accurate were the past EPS estimates
for Cloud Village Inc?

What are the EBIT projections
for Cloud Village Inc?

How accurate were the past EBIT estimates
for Cloud Village Inc?

Compare the revenue forecasts
for Cloud Village Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cloud Village Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cloud Village Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cloud Village Inc compared to its peers.

Compare the P/E ratios
of Cloud Village Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cloud Village Inc with its peers.

Analyze the financial leverage
of Cloud Village Inc compared to its main competitors.

Show all profitability ratios
for Cloud Village Inc.

Provide ROE
for Cloud Village Inc.

Provide ROA
for Cloud Village Inc.

Provide ROIC
for Cloud Village Inc.

Provide ROCE
for Cloud Village Inc.

Provide Gross Margin
for Cloud Village Inc.

Provide Operating Margin
for Cloud Village Inc.

Provide Net Margin
for Cloud Village Inc.

Provide FCF Margin
for Cloud Village Inc.

Show all solvency ratios
for Cloud Village Inc.

Provide D/E Ratio
for Cloud Village Inc.

Provide D/A Ratio
for Cloud Village Inc.

Provide Interest Coverage Ratio
for Cloud Village Inc.

Provide Altman Z-Score Ratio
for Cloud Village Inc.

Provide Quick Ratio
for Cloud Village Inc.

Provide Current Ratio
for Cloud Village Inc.

Provide Cash Ratio
for Cloud Village Inc.

What is the historical Revenue growth
over the last 5 years for Cloud Village Inc?

What is the historical Net Income growth
over the last 5 years for Cloud Village Inc?

What is the current Free Cash Flow
of Cloud Village Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cloud Village Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Cloud Village Inc

Balance Sheet Decomposition
Cloud Village Inc

Current Assets 10.8B
Cash & Short-Term Investments 8.8B
Receivables 1.2B
Other Current Assets 768.1m
Non-Current Assets 1.7B
Long-Term Investments 1.5B
PP&E 33.1m
Other Non-Current Assets 142.7m
Current Liabilities 3.1B
Accounts Payable 17.4m
Accrued Liabilities 1.8B
Other Current Liabilities 1.2B
Non-Current Liabilities 83.7m
Long-Term Debt 5.3m
Other Non-Current Liabilities 78.4m
Efficiency

Earnings Waterfall
Cloud Village Inc

Revenue
8B CNY
Cost of Revenue
-5.5B CNY
Gross Profit
2.6B CNY
Operating Expenses
-1.7B CNY
Operating Income
825.5m CNY
Other Expenses
424.8m CNY
Net Income
1.3B CNY

Free Cash Flow Analysis
Cloud Village Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cloud Village Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional ROIC
Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
39/100
Profitability
Score

Cloud Village Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cloud Village Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
98/100
Solvency
Score

Cloud Village Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cloud Village Inc

Wall Street analysts forecast Cloud Village Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cloud Village Inc is 130.09 HKD with a low forecast of 106.05 HKD and a high forecast of 173.25 HKD.

Lowest
Price Target
106.05 HKD
8% Downside
Average
Price Target
130.09 HKD
13% Upside
Highest
Price Target
173.25 HKD
51% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Cloud Village Inc?

Click here to dive deeper.

Dividends

Cloud Village Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Cloud Village Inc 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Cloud Village Inc

Country

China

Industry

Media

Market Cap

24.8B HKD

Dividend Yield

0%

Description

Cloud Village, Inc. is an investment holding company, which operates as an online music platform. The company is headquartered in Hangzhou, Zhejiang. The company went IPO on 2021-12-02. The firm's main business is to provide online music services, social entertainment services, advertising services and others based on its online platforms. The firm's software products include NetEase Cloud Music, LOOK Live, Soundwave, Sound Street and other software. The firm also provides value-added services such as music membership. The firm mainly conducts business in the domestic market.

Contact

ZHEJIANG
Hangzhou
Room 1201, Block A, Hangzhou International Expo Center, No. 353 Benjing Avenue, Qianjiang Century City, Xiaoshan District
ir.music.163.com

IPO

2021-12-02

Employees

-

Officers

Chairman & CEO
Mr. Lei Ding
VP of Business Intelligence & Executive Director
Mr. Yong Li
Executive Director
Ms. Yanfeng Wang
VP of Finance & Financial Controller
Ms. Ju Lu
Company Secretary
Ms. Wai-Yee Wong ACIS, ACS, BEc, HKICS, HKICS; ICSA, UKICSA

See Also

Discover More
What is the Intrinsic Value of one Cloud Village Inc stock?

The intrinsic value of one Cloud Village Inc stock under the Base Case scenario is 100.31 HKD.

Is Cloud Village Inc stock undervalued or overvalued?

Compared to the current market price of 115 HKD, Cloud Village Inc is Overvalued by 13%.

Back to Top