
China Vanke Co Ltd
SZSE:000002

Intrinsic Value
The intrinsic value of one
China Vanke Co Ltd
stock under the Base Case scenario is
17.92
CNY.
Compared to the current market price of 7.19 CNY,
China Vanke Co Ltd
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Vanke Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Vanke Co Ltd
Balance Sheet Decomposition
China Vanke Co Ltd
Current Assets | 917.5B |
Cash & Short-Term Investments | 84.2B |
Receivables | 251.6B |
Other Current Assets | 581.7B |
Non-Current Assets | 368.7B |
Long-Term Investments | 258.8B |
PP&E | 38.9B |
Intangibles | 13.8B |
Other Non-Current Assets | 57.2B |
Free Cash Flow Analysis
China Vanke Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Vanke Co Ltd
Revenue
|
343.2B
CNY
|
Cost of Revenue
|
-331.1B
CNY
|
Gross Profit
|
12.1B
CNY
|
Operating Expenses
|
-46.8B
CNY
|
Operating Income
|
-34.7B
CNY
|
Other Expenses
|
-14.8B
CNY
|
Net Income
|
-49.5B
CNY
|
Profitability Score
Profitability Due Diligence
China Vanke Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
China Vanke Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Vanke Co Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
China Vanke 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
China Vanke Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Vanke Co Ltd
is 7.7 CNY
with a low forecast of 5.25 CNY and a high forecast of 12.08 CNY.
Dividends
Current shareholder yield for China Vanke 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
China Vanke Co Ltd
stock under the Base Case scenario is
17.92
CNY.
Compared to the current market price of 7.19 CNY,
China Vanke Co Ltd
is
Undervalued by 60%.