
Foryou Corp
SZSE:002906

Intrinsic Value
The intrinsic value of one
Foryou Corp
stock under the Base Case scenario is
53.79
CNY.
Compared to the current market price of 32.5 CNY,
Foryou Corp
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Foryou Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Foryou Corp
Balance Sheet Decomposition
Foryou Corp
Current Assets | 6.9B |
Cash & Short-Term Investments | 1.3B |
Receivables | 4.1B |
Other Current Assets | 1.6B |
Non-Current Assets | 3.1B |
Long-Term Investments | 229.8m |
PP&E | 2.1B |
Intangibles | 356.5m |
Other Non-Current Assets | 393m |
Free Cash Flow Analysis
Foryou Corp
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Foryou Corp
Revenue
|
9.2B
CNY
|
Cost of Revenue
|
-7.2B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
676.9m
CNY
|
Other Expenses
|
-44.9m
CNY
|
Net Income
|
632m
CNY
|
Profitability Score
Profitability Due Diligence
Foryou Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Foryou Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Foryou Corp's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Foryou Corp's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Foryou Corp
According to Wall Street analysts, the average 1-year price target for
Foryou Corp
is 44.11 CNY
with a low forecast of 25.76 CNY and a high forecast of 54.6 CNY.
Dividends
Current shareholder yield for Foryou Corp 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
Foryou Corp
stock under the Base Case scenario is
53.79
CNY.
Compared to the current market price of 32.5 CNY,
Foryou Corp
is
Undervalued by 40%.