HKEX: 6618 - JD Health International Inc.

Yield per half year: +58.55%
Dividend yield: 0.00%
Sector: Healthcare

Current price
37.1 HK$
Average price
23.69 HK$ -36.14%
Price based on EPS
14.14 HK$ -61.89%
Price according to DCF model (FCF)
53.15 HK$ +43.27%
Discount price Net Income
21.29 HK$ -42.62%
2.5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 14.14 HK$
Current price = 37.1 HK$ (difference = -61.89%)


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 = 6.18 HK$
Current price = 37.1 HK$ (difference = -83.34%)


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 = 53.15 HK$
Current price = 37.1 HK$ (difference = +43.27%)


Data

Pay for your subscription

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

Subscribe