1362.HK
Sis Mobile Holdings Ltd
Price:  
0.35 
HKD
Volume:  
52,000
Hong Kong | Electronic Equipment, Instruments & Components

1362.HK DCF Valuation - Growth Exit 5Y

53.1 %
Upside

What is the DCF valuation of 1362.HK?

The Discounted Cash Flow (DCF) valuation of Sis Mobile Holdings Ltd (1362.HK) is 0.54 HKD. With the latest stock price at 0.35 HKD, the upside of Sis Mobile Holdings Ltd based on DCF is 53.1%.

Is 1362.HK a buy or a sell?

Based on the latest price of 0.35 HKD and our DCF valuation, Sis Mobile Holdings Ltd (1362.HK) is a buy. Buying 1362.HK stocks now will result in a potential gain of 53.1%.

Range Selected
WACC / Discount Rate7.5% - 10.6%9.0%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.47 - 0.640.54
Upside35.4% - 82.1%53.1%
0.35 HKD
Stock Price
0.54 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

1362.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,7171,7961,8391,9402,1212,225
% Growth
11%5%2%5%9%5%
Cost of goods sold(1,663)(1,739)(1,781)(1,879)(2,055)(2,155)
% of Revenue97%97%97%97%97%97%
Selling, G&A expenses(45)(47)(48)(50)(55)(58)
% of Revenue3%3%3%3%3%3%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses222233
% of Revenue0%0%0%0%0%0%
Tax expense(2)(2)(2)(2)(2)(2)
Tax rate14%14%14%14%14%14%
Net profit101011111213
% Margin1%1%1%1%1%1%