
Merit Interactive Co Ltd
SZSE:300766

Intrinsic Value
The intrinsic value of one
Merit Interactive Co Ltd
stock under the Base Case scenario is
7.69
CNY.
Compared to the current market price of 49.01 CNY,
Merit Interactive Co Ltd
is
Overvalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Merit Interactive Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Merit Interactive Co Ltd
Balance Sheet Decomposition
Merit Interactive Co Ltd
Current Assets | 677.8m |
Cash & Short-Term Investments | 454.3m |
Receivables | 190.8m |
Other Current Assets | 32.7m |
Non-Current Assets | 1.1B |
Long-Term Investments | 334.4m |
PP&E | 538.6m |
Intangibles | 187.6m |
Other Non-Current Assets | 65.7m |
Free Cash Flow Analysis
Merit Interactive Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Merit Interactive Co Ltd
Revenue
|
453.3m
CNY
|
Cost of Revenue
|
-130.3m
CNY
|
Gross Profit
|
323m
CNY
|
Operating Expenses
|
-373.4m
CNY
|
Operating Income
|
-50.4m
CNY
|
Other Expenses
|
6.3m
CNY
|
Net Income
|
-44.1m
CNY
|
Profitability Score
Profitability Due Diligence
Merit Interactive Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Merit Interactive Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Merit Interactive Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Merit Interactive Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Merit Interactive Co Ltd
Dividends
Current shareholder yield for Merit Interactive 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
Merit Interactive Co Ltd
stock under the Base Case scenario is
7.69
CNY.
Compared to the current market price of 49.01 CNY,
Merit Interactive Co Ltd
is
Overvalued by 84%.