Haivision Systems Inc.

OTC
HAIVF
Stock
Yield per half year: +15.06%
Dividend yield: 0%
Sector: Technology
Current price
3.655 $
Average price
4.08 $ +11.61%
Price based on EPS
1.29 $ -64.79%
Price according to DCF model (FCF)
4.66 $ +27.42%
6.67/10
4.004.003.503.503.003.002.502.50Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Sep '25Sep '25Oct '25Oct '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 1.29 $
Current price = 3.66 $ (difference = -64.79%)


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 = 6.29 $
Current price = 3.66 $ (difference = +72.21%)


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 = 4.66 $
Current price = 3.66 $ (difference = +27.42%)


Data

Pay for your subscription

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

Subscribe