HKEX: 1822 - China Wood International Holding Co., Limited

Yield per half year: +261.7%

Current price
0.29 HK$
Average price
0.1171 HK$ -59.62%
Price based on EPS
0.2016 HK$ -30.5%
Price according to DCF model (ebitda)
0.1338 HK$ -53.87%
0/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.2016 HK$
Current price = 0.29 HK$ (difference = -30.5%)


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 = 0.1338 HK$
Current price = 0.29 HK$ (difference = -53.87%)


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 = 0.016 HK$
Current price = 0.29 HK$ (difference = -94.49%)


Data

Pay for your subscription

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

Subscribe