
Modern Avenue Group Co Ltd
SZSE:002656

Intrinsic Value
The intrinsic value of one
Modern Avenue Group Co Ltd
stock under the Base Case scenario is
0.7
CNY.
Compared to the current market price of 2.23 CNY,
Modern Avenue Group Co Ltd
is
Overvalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Modern Avenue Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Modern Avenue Group Co Ltd
Balance Sheet Decomposition
Modern Avenue Group Co Ltd
Current Assets | 374.5m |
Cash & Short-Term Investments | 241.3m |
Receivables | 41.7m |
Other Current Assets | 91.5m |
Non-Current Assets | 151.3m |
Long-Term Investments | 84.5m |
PP&E | 51.4m |
Intangibles | 4.8m |
Other Non-Current Assets | 10.5m |
Free Cash Flow Analysis
Modern Avenue Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Modern Avenue Group Co Ltd
Revenue
|
234.1m
CNY
|
Cost of Revenue
|
-70.3m
CNY
|
Gross Profit
|
163.8m
CNY
|
Operating Expenses
|
-220m
CNY
|
Operating Income
|
-56.3m
CNY
|
Other Expenses
|
9.3m
CNY
|
Net Income
|
-47m
CNY
|
Profitability Score
Profitability Due Diligence
Modern Avenue Group Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Score
Modern Avenue Group Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Modern Avenue Group Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Modern Avenue Group Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Modern Avenue Group Co Ltd
Dividends
Current shareholder yield for Modern Avenue 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
Modern Avenue Group Co Ltd
stock under the Base Case scenario is
0.7
CNY.
Compared to the current market price of 2.23 CNY,
Modern Avenue Group Co Ltd
is
Overvalued by 69%.