HKEX: 0603 - China Oil And Gas Group Limited

Yield per half year: -0.4926%
Sector: Energy

Current price: 0.202 HK$
Average price: 0.1209 HK$

Price based on EPS: 0.238 HK$ +17.81%
5/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.238 HK$
Current price = 0.202 HK$ (difference = +17.81%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 36.38 HK$
Current price = 0.202 HK$ (difference = +17 910.68%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 14.87 HK$
Current price = 0.202 HK$ (difference = +7 263.23%)


Data

Pay for your subscription

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