Adtiger Corporations Limited

HKEX
1163
Stock
Yield per half year: +13.04%
Dividend yield: 0%
Sector: Communication Services
Current price
0.13 HK$
Average price
0.0349 HK$ -73.19%

Price based on EPS
0.1053 HK$ -18.96%
0/10
0.1540.1540.1430.1430.1320.1320.1220.1220.1110.1110.1000.100Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.1053 HK$
Current price = 0.13 HK$ (difference = -18.96%)


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 = 0.0044 HK$
Current price = 0.13 HK$ (difference = -96.58%)


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 = 0.008 HK$
Current price = 0.13 HK$ (difference = -93.88%)


Data

Pay for your subscription

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