SSE: 600460 - Hangzhou Silan Microelectronics Co., Ltd

Yield per half year: +42.33%
Dividend yield: 0.00%
Sector: Technology

Current price
25.42 ¥
Average price
6.56 ¥ -74.21%

Price based on EPS
0.2834 ¥ -98.88%
Price according to DCF model (ebitda)
19.18 ¥ -24.55%
0/10
35.0035.0030.0030.0025.0025.0020.0020.0015.0015.00Apr '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 = 0.2834 ¥
Current price = 25.42 ¥ (difference = -98.88%)


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 = 19.18 ¥
Current price = 25.42 ¥ (difference = -24.55%)


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 = -607.7 ¥
Current price = 25.42 ¥ (difference = -2 490.63%)


Data

Pay for your subscription

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