HKEX: 0670 - China Eastern Airlines Corporation Limited

Yield per half year: +11.06%
Sector: Industrials

Current price
1.77 HK$
Average price
2.67 HK$ +50.88%
Price based on EPS
2.96 HK$ +67.1%
Price according to DCF model (FCF)
2.38 HK$ +34.66%
10/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 2.96 HK$
Current price = 1.77 HK$ (difference = +67.1%)


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 = 14.31 HK$
Current price = 1.77 HK$ (difference = +708.22%)


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 = 2.38 HK$
Current price = 1.77 HK$ (difference = +34.66%)


Data

Pay for your subscription

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

Subscribe