OTC: CRTSF - Chr. Hansen Holding A/S

Yield per half year: 0%
Sector: Materials

Current price
79.3 $
Average price
48.34 $ -39.05%
Price based on EPS
19.47 $ -75.45%
Price according to DCF model (FCF)
70.04 $ -11.67%
Discount price Net Income
55.49 $ -30.02%
0/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 19.47 $
Current price = 79.3 $ (difference = -75.45%)


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 = 289.67 $
Current price = 79.3 $ (difference = +265.28%)


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 = 70.04 $
Current price = 79.3 $ (difference = -11.67%)


Data

Pay for your subscription

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

Subscribe