HKEX: 1442 - Infinity Logistics and Transport Ventures Limited

Yield per half year: +28.33%
Dividend yield: 0.00%
Sector: Industrials

Current price
0.385 HK$
Average price
0.3874 HK$ +0.6298%

Price based on EPS
0.2095 HK$ -45.58%
3.33/10
0.4200.4200.3800.3800.3390.3390.2990.2990.2580.2580.2180.218Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.2095 HK$
Current price = 0.385 HK$ (difference = -45.58%)


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 = 2.55 HK$
Current price = 0.385 HK$ (difference = +561.23%)


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 = 0.1095 HK$
Current price = 0.385 HK$ (difference = -71.57%)


Data

Pay for your subscription

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