HKEX: 6698 - Star CM Holdings Limited

Yield per half year: +11.04%
Dividend yield: 0.00%
Sector: Communication Services

Current price
3.32 HK$
Average price
3.44 HK$ +3.51%

Price based on EPS
5.62 HK$ +69.21%
Discount price Net Income
1.26 HK$ -62.19%
5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 5.62 HK$
Current price = 3.32 HK$ (difference = +69.21%)


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 = 12.12 HK$
Current price = 3.32 HK$ (difference = +265.2%)


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 = 12.12 HK$
Current price = 3.32 HK$ (difference = +265.2%)


Data

Pay for your subscription

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