Bestore Co Ltd
SSE:603719
Intrinsic Value
The intrinsic value of one Bestore Co Ltd stock under the Base Case scenario is 17.32 CNY. Compared to the current market price of 12.97 CNY, Bestore Co Ltd is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bestore Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Bestore Co Ltd
Balance Sheet Decomposition
Bestore Co Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 1.1B |
Receivables | 632.5m |
Other Current Assets | 752.9m |
Non-Current Assets | 1.7B |
Long-Term Investments | 73.4m |
PP&E | 1.1B |
Intangibles | 236.3m |
Other Non-Current Assets | 278.8m |
Free Cash Flow Analysis
Bestore Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Bestore Co Ltd
Revenue
|
7.5B
CNY
|
Cost of Revenue
|
-5.6B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
-3.1m
CNY
|
Other Expenses
|
11.4m
CNY
|
Net Income
|
8.4m
CNY
|
Profitability Score
Profitability Due Diligence
Bestore Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Bestore Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Bestore Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Bestore Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Bestore Co Ltd
According to Wall Street analysts, the average 1-year price target for Bestore Co Ltd is 11.75 CNY with a low forecast of 11.64 CNY and a high forecast of 12.1 CNY.
Dividends
Current shareholder yield for Bestore 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 Bestore Co Ltd stock under the Base Case scenario is 17.32 CNY.
Compared to the current market price of 12.97 CNY, Bestore Co Ltd is Undervalued by 25%.