1110.HK
Kingworld Medicines Group Ltd
Price:  
0.53 
HKD
Volume:  
1,112,000
China | Health Care Providers & Services

1110.HK DCF Valuation - Growth Exit 5Y

207.8 %
Upside

What is the DCF valuation of 1110.HK?

The Discounted Cash Flow (DCF) valuation of Kingworld Medicines Group Ltd (1110.HK) is 1.63 HKD. With the latest stock price at 0.53 HKD, the upside of Kingworld Medicines Group Ltd based on DCF is 207.8%.

Is 1110.HK a buy or a sell?

Based on the latest price of 0.53 HKD and our DCF valuation, Kingworld Medicines Group Ltd (1110.HK) is a buy. Buying 1110.HK stocks now will result in a potential gain of 207.8%.

Range Selected
WACC / Discount Rate5.2% - 7.9%6.5%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1.23 - 2.381.63
Upside131.4% - 349.0%207.8%
0.53 HKD
Stock Price
1.63 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

1110.HK DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,0611,1091,1451,1931,2431,283
% Growth
2%5%3%4%4%3%
Cost of goods sold(791)(827)(853)(889)(926)(956)
% of Revenue75%75%75%75%75%75%
Selling, G&A expenses(193)(201)(208)(217)(226)(233)
% of Revenue18%18%18%18%18%18%
Research & Development(18)(18)(19)(20)(21)(21)
% of Revenue2%2%2%2%2%2%
Net interest & other expenses353738404143
% of Revenue3%3%3%3%3%3%
Tax expense(21)(28)(29)(30)(32)(33)
Tax rate22%28%28%28%28%28%
Net profit747274778083
% Margin7%6%6%6%6%6%