HKEX: 0673 - China Health Group Limited

Yield per half year: -66.43%
Dividend yield: 0.00%
Sector: Healthcare

Current price
0.235 HK$
Average price
0 HK$ -100%

Price based on EPS
0.8628 HK$ +267.14%
0/10
1.1671.1671.0001.0000.8330.8330.6670.6670.5000.5000.3340.3340.1670.167Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.8628 HK$
Current price = 0.235 HK$ (difference = +267.14%)


Data

Discounted Cash Flow (Based 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 = -2.67 HK$
Current price = 0.235 HK$ (difference = -1 235.47%)


Data

Discounted Cash Flow (Based 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 = -0.0635 HK$
Current price = 0.235 HK$ (difference = -127%)


Data

Pay for your subscription

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