
Lotes Co Ltd
TWSE:3533

Intrinsic Value
The intrinsic value of one
Lotes Co Ltd
stock under the Base Case scenario is
1 713.54
TWD.
Compared to the current market price of 1 480 TWD,
Lotes Co Ltd
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lotes Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Lotes Co Ltd
Balance Sheet Decomposition
Lotes Co Ltd
Current Assets | 35.8B |
Cash & Short-Term Investments | 18.9B |
Receivables | 13.3B |
Other Current Assets | 3.6B |
Non-Current Assets | 14.4B |
Long-Term Investments | 1.1B |
PP&E | 12.2B |
Intangibles | 217.4m |
Other Non-Current Assets | 917.7m |
Free Cash Flow Analysis
Lotes Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Lotes Co Ltd
Revenue
|
30.1B
TWD
|
Cost of Revenue
|
-14.3B
TWD
|
Gross Profit
|
15.8B
TWD
|
Operating Expenses
|
-5.5B
TWD
|
Operating Income
|
10.2B
TWD
|
Other Expenses
|
-967.7m
TWD
|
Net Income
|
9.3B
TWD
|
Profitability Score
Profitability Due Diligence
Lotes Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Lotes Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Lotes Co Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Score
Lotes Co Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Lotes Co Ltd
According to Wall Street analysts, the average 1-year price target for
Lotes Co Ltd
is 1 967.41 TWD
with a low forecast of 1 515 TWD and a high forecast of 2 262.75 TWD.
Dividends
Current shareholder yield for Lotes 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
Lotes Co Ltd
stock under the Base Case scenario is
1 713.54
TWD.
Compared to the current market price of 1 480 TWD,
Lotes Co Ltd
is
Undervalued by 14%.