Valiant Co Ltd
SZSE:002643

Watchlist Manager
Valiant Co Ltd Logo
Valiant Co Ltd
SZSE:002643
Watchlist
Price: 12.22 CNY
Market Cap: 11.4B CNY
Have any thoughts about
Valiant Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Valiant Co Ltd stock under the Base Case scenario is 18.19 CNY. Compared to the current market price of 12.22 CNY, Valiant Co Ltd is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
18.19 CNY
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Valiant Co Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for Valiant Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Valiant Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

12.22 CNY
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Valiant Co Ltd
CN
Chemicals
Market Cap
11.2B CNY
IPO
Dec 20, 2011
Employees
3 842
China
Market Cap
11.2B CNY
Industry
Chemicals
IPO
Dec 20, 2011
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Valiant Co Ltd

Provide an overview of the primary business activities
of Valiant Co Ltd.

What unique competitive advantages
does Valiant Co Ltd hold over its rivals?

What risks and challenges
does Valiant Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Valiant Co Ltd.

Provide P/S
for Valiant Co Ltd.

Provide P/E
for Valiant Co Ltd.

Provide P/OCF
for Valiant Co Ltd.

Provide P/FCFE
for Valiant Co Ltd.

Provide P/B
for Valiant Co Ltd.

Provide EV/S
for Valiant Co Ltd.

Provide EV/GP
for Valiant Co Ltd.

Provide EV/EBITDA
for Valiant Co Ltd.

Provide EV/EBIT
for Valiant Co Ltd.

Provide EV/OCF
for Valiant Co Ltd.

Provide EV/FCFF
for Valiant Co Ltd.

Provide EV/IC
for Valiant Co Ltd.

Show me price targets
for Valiant Co Ltd made by professional analysts.

What are the Revenue projections
for Valiant Co Ltd?

How accurate were the past Revenue estimates
for Valiant Co Ltd?

What are the Net Income projections
for Valiant Co Ltd?

How accurate were the past Net Income estimates
for Valiant Co Ltd?

What are the EPS projections
for Valiant Co Ltd?

How accurate were the past EPS estimates
for Valiant Co Ltd?

What are the EBIT projections
for Valiant Co Ltd?

How accurate were the past EBIT estimates
for Valiant Co Ltd?

Compare the revenue forecasts
for Valiant Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Valiant Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Valiant Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Valiant Co Ltd compared to its peers.

Compare the P/E ratios
of Valiant Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Valiant Co Ltd with its peers.

Analyze the financial leverage
of Valiant Co Ltd compared to its main competitors.

Show all profitability ratios
for Valiant Co Ltd.

Provide ROE
for Valiant Co Ltd.

Provide ROA
for Valiant Co Ltd.

Provide ROIC
for Valiant Co Ltd.

Provide ROCE
for Valiant Co Ltd.

Provide Gross Margin
for Valiant Co Ltd.

Provide Operating Margin
for Valiant Co Ltd.

Provide Net Margin
for Valiant Co Ltd.

Provide FCF Margin
for Valiant Co Ltd.

Show all solvency ratios
for Valiant Co Ltd.

Provide D/E Ratio
for Valiant Co Ltd.

Provide D/A Ratio
for Valiant Co Ltd.

Provide Interest Coverage Ratio
for Valiant Co Ltd.

Provide Altman Z-Score Ratio
for Valiant Co Ltd.

Provide Quick Ratio
for Valiant Co Ltd.

Provide Current Ratio
for Valiant Co Ltd.

Provide Cash Ratio
for Valiant Co Ltd.

What is the historical Revenue growth
over the last 5 years for Valiant Co Ltd?

What is the historical Net Income growth
over the last 5 years for Valiant Co Ltd?

What is the current Free Cash Flow
of Valiant Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Valiant Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Valiant Co Ltd

Current Assets 4.2B
Cash & Short-Term Investments 1.4B
Receivables 793.8m
Other Current Assets 1.9B
Non-Current Assets 6.3B
Long-Term Investments 124.9m
PP&E 4.9B
Intangibles 1.2B
Other Non-Current Assets 148.1m
Current Liabilities 1.5B
Accounts Payable 443.5m
Accrued Liabilities 214m
Short-Term Debt 330.8m
Other Current Liabilities 539.9m
Non-Current Liabilities 2B
Long-Term Debt 1.2B
Other Non-Current Liabilities 812.5m
Efficiency

Earnings Waterfall
Valiant Co Ltd

Revenue
3.9B CNY
Cost of Revenue
-2.4B CNY
Gross Profit
1.5B CNY
Operating Expenses
-879.2m CNY
Operating Income
662.5m CNY
Other Expenses
-179m CNY
Net Income
483.5m CNY

Free Cash Flow Analysis
Valiant Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Valiant Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Revenue Growth Forecast
Positive Net Income
50/100
Profitability
Score

Valiant Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Valiant Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
66/100
Solvency
Score

Valiant Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Valiant Co Ltd

Wall Street analysts forecast Valiant Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Valiant Co Ltd is 12.24 CNY with a low forecast of 10.61 CNY and a high forecast of 14.7 CNY.

Lowest
Price Target
10.61 CNY
13% Downside
Average
Price Target
12.24 CNY
0% Upside
Highest
Price Target
14.7 CNY
20% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Valiant Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Valiant 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Valiant Co Ltd stock?

The intrinsic value of one Valiant Co Ltd stock under the Base Case scenario is 18.19 CNY.

Is Valiant Co Ltd stock undervalued or overvalued?

Compared to the current market price of 12.22 CNY, Valiant Co Ltd is Undervalued by 33%.

Back to Top