Cineline India Limited

NSE CINELINE Stock
Yield per half year: -3.6%
Dividend yield: 0%
Sector: Real Estate

Fair price Cineline India Limited

Current price
93.88 β‚Ή
Average price
53.01 β‚Ή -43.54%
Price based on EPS
88.35 β‚Ή -5.89%
Price according to DCF model (FCF)
58.36 β‚Ή -37.83%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 88.35 β‚Ή
Current price = 93.88 β‚Ή (difference = -5.89%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 12.31 β‚Ή
Current price = 93.88 β‚Ή (difference = -86.89%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 58.36 β‚Ή
Current price = 93.88 β‚Ή (difference = -37.83%)


Data

Pay for your subscription

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

Subscribe