HKEX: 0772 - China Literature Limited

Yield per half year: -1.4%
Sector: Communication Services

Current price
25.2 HK$
Average price
22.51 HK$ -10.67%
Price based on EPS
9.07 HK$ -63.99%
Price according to DCF model (ebitda)
36.91 HK$ +46.48%
Price according to DCF model (FCF)
27.24 HK$ +8.09%
Discount price Net Income
16.81 HK$ -33.28%
5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 9.07 HK$
Current price = 25.2 HK$ (difference = -63.99%)


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 = 36.91 HK$
Current price = 25.2 HK$ (difference = +46.48%)


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 = 27.24 HK$
Current price = 25.2 HK$ (difference = +8.09%)


Data

Pay for your subscription

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

Subscribe