Inner Mongolia Yitai Coal Co.,Ltd

SSE 900948 Stock
Yield per half year: -5.56%
Dividend yield: 0%
Sector: Energy

Fair price Inner Mongolia Yitai Coal Co.,Ltd

Current price
1.901 $
Average price
3.14 $ +64.92%
Price based on EPS
3.14 $ +64.92%
10/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 3.14 $
Current price = 1.9 $ (difference = +64.92%)


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 = 212.66 $
Current price = 1.9 $ (difference = +11 086.69%)


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 = 105.16 $
Current price = 1.9 $ (difference = +5 431.65%)


Data

Pay for your subscription

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

Subscribe