Belon OAO
MOEX:BLNG
Intrinsic Value
The intrinsic value of one BLNG stock under the Base Case scenario is 5.02 RUB. Compared to the current market price of 16.41 RUB, Belon OAO is Overvalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Belon OAO
Fundamental Analysis

Revenue & Expenses Breakdown
Belon OAO
Balance Sheet Decomposition
Belon OAO
Current Assets | 2.1B |
Cash & Short-Term Investments | 150k |
Receivables | 2.1B |
Non-Current Assets | 10.9B |
Long-Term Investments | 10.9B |
PP&E | 12.4m |
Intangibles | 1.8m |
Free Cash Flow Analysis
Belon OAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Belon OAO
Revenue
|
6.2m
RUB
|
Cost of Revenue
|
-423k
RUB
|
Gross Profit
|
5.8m
RUB
|
Operating Expenses
|
4.3m
RUB
|
Operating Income
|
10.1m
RUB
|
Other Expenses
|
-206.7m
RUB
|
Net Income
|
-196.5m
RUB
|
BLNG Profitability Score
Profitability Due Diligence
Belon OAO's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Belon OAO's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
BLNG Solvency Score
Solvency Due Diligence
Belon OAO's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Belon OAO's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLNG Price Targets Summary
Belon OAO
Dividends
Current shareholder yield for BLNG 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 BLNG stock under the Base Case scenario is 5.02 RUB.
Compared to the current market price of 16.41 RUB, Belon OAO is Overvalued by 69%.