HKEX: 2390 - Zhihu Inc.

Yield per half year: +37.63%
Sector: Communication Services

Current price
8.44 HK$
Average price
13.06 HK$ +54.72%
Price based on EPS
13.22 HK$ +56.62%
Discount price Net Income
12.9 HK$ +52.82%
10/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 13.22 HK$
Current price = 8.44 HK$ (difference = +56.62%)


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 = 423.29 HK$
Current price = 8.44 HK$ (difference = +4 915.25%)


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 = -15.36 HK$
Current price = 8.44 HK$ (difference = -281.95%)


Data

Pay for your subscription

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

Subscribe