HKEX: 6669 - Acotec Scientific Holdings Limited

Yield per half year: -24.22%
Sector: Healthcare

Current price
7.51 HK$
Average price
2.26 HK$ -69.89%
Price based on EPS
0.7438 HK$ -90.1%
Price according to DCF model (ebitda)
8 HK$ +6.46%
2.5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.7438 HK$
Current price = 7.51 HK$ (difference = -90.1%)


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 = 8 HK$
Current price = 7.51 HK$ (difference = +6.46%)


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 = 0.1312 HK$
Current price = 7.51 HK$ (difference = -98.25%)


Data

Pay for your subscription

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

Subscribe