HKEX: 2383 - TOM Group Limited

Yield per half year: -3.85%
Dividend yield: 0.00%
Sector: Communication Services

Current price
0.5 HK$
Average price
0.6887 HK$ +37.73%

Price based on EPS
0.6166 HK$ +23.33%
Price according to DCF model (ebitda)
0.6771 HK$ +35.41%
Discount price Net Income
0.7722 HK$ +54.45%
10/10
0.6500.6500.6120.6120.5740.5740.5360.5360.4980.4980.4600.460Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.6166 HK$
Current price = 0.5 HK$ (difference = +23.33%)


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 = 0.6771 HK$
Current price = 0.5 HK$ (difference = +35.41%)


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 = -1.02 HK$
Current price = 0.5 HK$ (difference = -303.44%)


Data

Pay for your subscription

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