HKEX: 1548 - Genscript Biotech Corporation

Yield per half year: -18.83%
Dividend yield: 0.00%
Sector: Healthcare

Current price
10.52 HK$
Average price
8.02 HK$ -23.73%

Price based on EPS
13.4 HK$ +27.36%
Discount price Net Income
10.66 HK$ +1.37%
6.67/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 13.4 HK$
Current price = 10.52 HK$ (difference = +27.36%)


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 = 0.0089 HK$
Current price = 10.52 HK$ (difference = -99.92%)


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 = -4.87 HK$
Current price = 10.52 HK$ (difference = -146.28%)


Data

Pay for your subscription

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