SSE: 601949 - China Publishing & Media Holdings Co., Ltd.

Yield per half year: +34.68%
Sector: Communication Services

Current price
5.71 ¥
Average price
9.76 ¥ +70.92%

Price based on EPS
9.32 ¥ +63.31%
Price according to DCF model (ebitda)
8.9 ¥ +55.94%
Discount price Net Income
8.59 ¥ +50.4%
10/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 9.32 ¥
Current price = 5.71 ¥ (difference = +63.31%)


Data

Discounted Cash Flow (Based on 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 = 8.9 ¥
Current price = 5.71 ¥ (difference = +55.94%)


Data

Discounted Cash Flow (Based on 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 = 12.22 ¥
Current price = 5.71 ¥ (difference = +114.02%)


Data

Pay for your subscription

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