HKEX: 2376 - Lushang Life Services Co., Ltd.

Yield per half year: -5.51%
Dividend yield: 0.00%
Sector: Real Estate

Current price
1.28 HK$
Average price
1.2 HK$ -6.15%

Price based on EPS
1.65 HK$ +28.66%
Discount price Net Income
1.92 HK$ +50.35%
6.67/10
2.642.642.142.141.631.631.131.13Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 1.65 HK$
Current price = 1.28 HK$ (difference = +28.66%)


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 = 115.88 HK$
Current price = 1.28 HK$ (difference = +8 953.13%)


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 = 0.0326 HK$
Current price = 1.28 HK$ (difference = -97.45%)


Data

Pay for your subscription

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