HKEX: 6878 - Differ Group Auto Limited

Yield per half year: -1.96%
Dividend yield: 0.00%
Sector: Financials

Current price
0.05 HK$
Average price
0.0526 HK$ +5.25%

Price based on EPS
0.0962 HK$ +92.33%
Price according to DCF model (FCF)
0.0604 HK$ +20.72%
6.67/10
0.1720.1720.1510.1510.1300.1300.1090.1090.0880.0880.0670.0670.0460.046Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.0962 HK$
Current price = 0.05 HK$ (difference = +92.33%)


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 = 0.0014 HK$
Current price = 0.05 HK$ (difference = -97.3%)


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 = 0.0604 HK$
Current price = 0.05 HK$ (difference = +20.72%)


Data

Pay for your subscription

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