Realord Group Holdings Limited

HKEX 1196 Stock
Yield per half year: +12.99%
Dividend yield: 0%
Sector: Industrials

Fair price Realord Group Holdings Limited

Current price
13.31 HK$
Average price
3.09 HK$ -76.8%
Price based on EPS
8.47 HK$ -36.37%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 8.47 HK$
Current price = 13.31 HK$ (difference = -36.37%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -3.39 HK$
Current price = 13.31 HK$ (difference = -125.44%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.24 HK$
Current price = 13.31 HK$ (difference = -98.2%)


Data

Pay for your subscription

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

Subscribe