1481.HK
Smart Globe Holdings Ltd
Price:
0.49
HKD
Volume:
20,000
Hong Kong | Commercial Services & Supplies
1481.HK DCF Valuation - Growth Exit 5Y
-56.5 %
Upside
What is the DCF valuation of 1481.HK?
The Discounted Cash Flow (DCF) valuation of Smart Globe Holdings Ltd (1481.HK) is 0.21 HKD. With the latest stock price at 0.48 HKD, the upside of Smart Globe Holdings Ltd based on DCF is -56.5%.
Is 1481.HK a buy or a sell?
Based on the latest price of 0.48 HKD and our DCF valuation, Smart Globe Holdings Ltd (1481.HK) is a sell. Selling 1481.HK stocks now will result in a potential gain of 56.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 0.12 - 1.66 | 0.21 |
| Upside | -74.3% - 242.2% | -56.5% |
0.48 HKD
Stock Price
0.21 HKD
Fair Price
| (HKD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 118 | 124 | 128 | 130 | 133 | 135 |
| % Growth | 21% | 5% | 3% | 2% | 2% | 2% |
| Cost of goods sold | (104) | (104) | (102) | (98) | (95) | (92) |
| % of Revenue | 88% | 84% | 80% | 76% | 72% | 68% |
| Selling, G&A expenses | (29) | (31) | (32) | (32) | (33) | (34) |
| % of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 4 | 4 | 4 | 4 | 4 | 4 |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Tax expense | 0 | 0 | 0 | (0) | (0) | (0) |
| Tax rate | 0% | 1% | 1% | 1% | 1% | 1% |
| Net profit | (12) | (7) | (2) | 3 | 8 | 13 |
| % Margin | -10% | -6% | -2% | 2% | 6% | 10% |