
China Motor Corp
TWSE:2204

Intrinsic Value
The intrinsic value of one
China Motor Corp
stock under the Base Case scenario is
75.85
TWD.
Compared to the current market price of 66.2 TWD,
China Motor Corp
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Motor Corp
Fundamental Analysis


Revenue & Expenses Breakdown
China Motor Corp
Balance Sheet Decomposition
China Motor Corp
Current Assets | 16.8B |
Cash & Short-Term Investments | 4.9B |
Receivables | 3.2B |
Other Current Assets | 8.7B |
Non-Current Assets | 36.9B |
Long-Term Investments | 27.1B |
PP&E | 8.4B |
Intangibles | 833m |
Other Non-Current Assets | 532.8m |
Free Cash Flow Analysis
China Motor Corp
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
China Motor Corp
Revenue
|
43B
TWD
|
Cost of Revenue
|
-36.3B
TWD
|
Gross Profit
|
6.8B
TWD
|
Operating Expenses
|
-4.2B
TWD
|
Operating Income
|
2.6B
TWD
|
Other Expenses
|
1.9B
TWD
|
Net Income
|
4.5B
TWD
|
Profitability Score
Profitability Due Diligence
China Motor Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
China Motor Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Motor Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
China Motor Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Motor Corp
According to Wall Street analysts, the average 1-year price target for
China Motor Corp
is 161.16 TWD
with a low forecast of 159.58 TWD and a high forecast of 165.9 TWD.
Dividends
Current shareholder yield for China Motor 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
China Motor Corp
stock under the Base Case scenario is
75.85
TWD.
Compared to the current market price of 66.2 TWD,
China Motor Corp
is
Undervalued by 13%.