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

Yield per half year: +7.81%
Dividend yield: 0.00%
Sector: Real Estate

Current price
1.38 HK$
Average price
1.28 HK$ -7.24%

Price based on EPS
1.85 HK$ +34.02%
Discount price Net Income
1.96 HK$ +41.88%
6.67/10
2.292.292.102.101.911.911.711.711.521.521.321.321.131.13Apr '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 = 1.85 HK$
Current price = 1.38 HK$ (difference = +34.02%)


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 = 116.79 HK$
Current price = 1.38 HK$ (difference = +8 362.7%)


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 = 0.033 HK$
Current price = 1.38 HK$ (difference = -97.61%)


Data

Pay for your subscription

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