KBC Global Ltd

BSE KBCGLOBAL Stock
Yield per half year: +9.52%
Dividend yield: 0%
Sector: Real Estate

Fair price KBC Global Ltd

Current price
0.45 β‚Ή
Average price
0.1789 β‚Ή -60.24%
Price based on EPS
1.49 β‚Ή +230.53%
Price according to DCF model (FCF)
0.1892 β‚Ή -57.95%
Discount price Net Income
0.266 β‚Ή -40.88%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 1.49 β‚Ή
Current price = 0.45 β‚Ή (difference = +230.53%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.0815 β‚Ή
Current price = 0.45 β‚Ή (difference = -81.89%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.1892 β‚Ή
Current price = 0.45 β‚Ή (difference = -57.95%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe