HKEX: 2273 - Gushengtang Holdings Limited

Yield per half year: -21.52%
Sector: Healthcare

Current price
35.05 HK$
Average price
28.67 HK$ -18.2%
Price based on EPS
12.21 HK$ -65.16%
Price according to DCF model (FCF)
34.59 HK$ -1.32%
Discount price Net Income
39.22 HK$ +11.89%
3.33/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 12.21 HK$
Current price = 35.05 HK$ (difference = -65.16%)


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 = 224.47 HK$
Current price = 35.05 HK$ (difference = +540.44%)


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 = 34.59 HK$
Current price = 35.05 HK$ (difference = -1.32%)


Data

Pay for your subscription

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

Subscribe