
CapitaLand Ascott Trust
SGX:HMN

Intrinsic Value
The intrinsic value of one
HMN
stock under the Base Case scenario is
1.254
SGD.
Compared to the current market price of 0.845 SGD,
CapitaLand Ascott Trust
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CapitaLand Ascott Trust
Fundamental Analysis


Revenue & Expenses Breakdown
CapitaLand Ascott Trust
Balance Sheet Decomposition
CapitaLand Ascott Trust
Current Assets | 858.9m |
Cash & Short-Term Investments | 644.1m |
Receivables | 112.4m |
Other Current Assets | 102.4m |
Non-Current Assets | 8B |
Long-Term Investments | 6.8B |
PP&E | 1B |
Other Non-Current Assets | 110.4m |
Free Cash Flow Analysis
CapitaLand Ascott Trust
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
CapitaLand Ascott Trust
Revenue
|
809.5m
SGD
|
Cost of Revenue
|
-475.4m
SGD
|
Gross Profit
|
334.2m
SGD
|
Operating Expenses
|
-34.1m
SGD
|
Operating Income
|
300.1m
SGD
|
Other Expenses
|
-73.3m
SGD
|
Net Income
|
226.8m
SGD
|
HMN Profitability Score
Profitability Due Diligence
CapitaLand Ascott Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
CapitaLand Ascott Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
HMN Solvency Score
Solvency Due Diligence
CapitaLand Ascott Trust's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
CapitaLand Ascott Trust's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HMN Price Targets Summary
CapitaLand Ascott Trust
According to Wall Street analysts, the average 1-year price target for
HMN
is 1.094 SGD
with a low forecast of 0.859 SGD and a high forecast of 1.449 SGD.
Dividends
Current shareholder yield for HMN 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
HMN
stock under the Base Case scenario is
1.254
SGD.
Compared to the current market price of 0.845 SGD,
CapitaLand Ascott Trust
is
Undervalued by 33%.