
Three Squirrels Inc
SZSE:300783

Intrinsic Value
The intrinsic value of one
Three Squirrels Inc
stock under the Base Case scenario is
39.65
CNY.
Compared to the current market price of 26.98 CNY,
Three Squirrels Inc
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Three Squirrels Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Three Squirrels Inc
Balance Sheet Decomposition
Three Squirrels Inc
Current Assets | 3.3B |
Cash & Short-Term Investments | 414.1m |
Receivables | 469.5m |
Other Current Assets | 2.5B |
Non-Current Assets | 1.3B |
Long-Term Investments | 20.2m |
PP&E | 838m |
Intangibles | 113.5m |
Other Non-Current Assets | 280.5m |
Free Cash Flow Analysis
Three Squirrels Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Three Squirrels Inc
Revenue
|
9.7B
CNY
|
Cost of Revenue
|
-7.4B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
433.3m
CNY
|
Other Expenses
|
-41.9m
CNY
|
Net Income
|
391.4m
CNY
|
Profitability Score
Profitability Due Diligence
Three Squirrels Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Three Squirrels Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Three Squirrels Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Three Squirrels Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Three Squirrels Inc
According to Wall Street analysts, the average 1-year price target for
Three Squirrels Inc
is 38.16 CNY
with a low forecast of 32.97 CNY and a high forecast of 44.1 CNY.
Dividends
Current shareholder yield for Three Squirrels Inc 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
Three Squirrels Inc
stock under the Base Case scenario is
39.65
CNY.
Compared to the current market price of 26.98 CNY,
Three Squirrels Inc
is
Undervalued by 32%.