Dynagreen Environmental Protection Group Co Ltd
SSE:601330
Intrinsic Value
The intrinsic value of one Dynagreen Environmental Protection Group Co Ltd stock under the Base Case scenario is 8.24 CNY. Compared to the current market price of 6.88 CNY, Dynagreen Environmental Protection Group Co Ltd is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dynagreen Environmental Protection Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dynagreen Environmental Protection Group Co Ltd
Balance Sheet Decomposition
Dynagreen Environmental Protection Group Co Ltd
Current Assets | 4.1B |
Cash & Short-Term Investments | 867.8m |
Receivables | 3.2B |
Other Current Assets | 77m |
Non-Current Assets | 17.9B |
PP&E | 299m |
Intangibles | 10.7B |
Other Non-Current Assets | 6.9B |
Free Cash Flow Analysis
Dynagreen Environmental Protection Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Dynagreen Environmental Protection Group Co Ltd
Revenue
|
3.4B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-265m
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-694.1m
CNY
|
Net Income
|
585.1m
CNY
|
Profitability Score
Profitability Due Diligence
Dynagreen Environmental Protection Group Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Dynagreen Environmental Protection Group Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dynagreen Environmental Protection Group Co Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Dynagreen Environmental Protection Group Co Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dynagreen Environmental Protection Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Dynagreen Environmental Protection Group Co Ltd is 8.79 CNY with a low forecast of 8.71 CNY and a high forecast of 9.05 CNY.
Dividends
Current shareholder yield for Dynagreen Environmental Protection Group 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 Dynagreen Environmental Protection Group Co Ltd stock under the Base Case scenario is 8.24 CNY.
Compared to the current market price of 6.88 CNY, Dynagreen Environmental Protection Group Co Ltd is Undervalued by 17%.