
Air China Ltd
SSE:601111

Intrinsic Value
The intrinsic value of one
Air China Ltd
stock under the Base Case scenario is
11.14
CNY.
Compared to the current market price of 7.36 CNY,
Air China Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Air China Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Air China Ltd
Balance Sheet Decomposition
Air China Ltd
Current Assets | 40.7B |
Cash & Short-Term Investments | 21.6B |
Receivables | 12.9B |
Other Current Assets | 6.2B |
Non-Current Assets | 305.1B |
Long-Term Investments | 20.4B |
PP&E | 260.5B |
Intangibles | 10B |
Other Non-Current Assets | 14.1B |
Free Cash Flow Analysis
Air China Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Air China Ltd
Revenue
|
166.7B
CNY
|
Cost of Revenue
|
-158.2B
CNY
|
Gross Profit
|
8.5B
CNY
|
Operating Expenses
|
-9.1B
CNY
|
Operating Income
|
-556.5m
CNY
|
Other Expenses
|
319.2m
CNY
|
Net Income
|
-237.3m
CNY
|
Profitability Score
Profitability Due Diligence
Air China Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Air China Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Air China Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Air China Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Air China Ltd
According to Wall Street analysts, the average 1-year price target for
Air China Ltd
is 8.22 CNY
with a low forecast of 5.05 CNY and a high forecast of 10.82 CNY.
Dividends
Current shareholder yield for Air China 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
Air China Ltd
stock under the Base Case scenario is
11.14
CNY.
Compared to the current market price of 7.36 CNY,
Air China Ltd
is
Undervalued by 34%.