HKEX: 8037 - China Biotech Services Holdings Limited

Yield per half year: +65.38%
Dividend yield: 0.00%
Sector: Healthcare

Current price
0.43 HK$
Average price
0.3886 HK$ -9.63%

Price based on EPS
0.5053 HK$ +17.5%
Discount price Net Income
0.2719 HK$ -36.77%
5/10
0.5100.5100.4600.4600.4100.4100.3600.3600.3100.3100.2600.260Apr '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 = 0.5053 HK$
Current price = 0.43 HK$ (difference = +17.5%)


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 = -1.82 HK$
Current price = 0.43 HK$ (difference = -524.38%)


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 = 3.49 HK$
Current price = 0.43 HK$ (difference = +712.47%)


Data

Pay for your subscription

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