1498.HK
PuraPharm Corp Ltd
Price:  
0.46 
HKD
Volume:  
451,000
Hong Kong | Pharmaceuticals

1498.HK DCF Valuation - Growth Exit 5Y

22.4 %
Upside

What is the DCF valuation of 1498.HK?

The Discounted Cash Flow (DCF) valuation of PuraPharm Corp Ltd (1498.HK) is 0.56 HKD. With the latest stock price at 0.46 HKD, the upside of PuraPharm Corp Ltd based on DCF is 22.4%.

Is 1498.HK a buy or a sell?

Based on the latest price of 0.46 HKD and our DCF valuation, PuraPharm Corp Ltd (1498.HK) is a buy. Buying 1498.HK stocks now will result in a potential gain of 22.4%.

Range Selected
WACC / Discount Rate5.3% - 7.6%6.5%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price(0.03) - 3.070.56
Upside-105.6% - 567.2%22.4%
0.46 HKD
Stock Price
0.56 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

1498.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue382399411427444464
% Growth
6%4%3%4%4%5%
Cost of goods sold(178)(176)(172)(170)(168)(167)
% of Revenue46%44%42%40%38%36%
Selling, G&A expenses(223)(233)(240)(250)(260)(271)
% of Revenue58%58%58%58%58%58%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(10)(11)(11)(11)(12)(12)
% of Revenue3%3%3%3%3%3%
Tax expense(6)110(0)(1)
Tax rate22%4%4%4%4%4%
Net profit(35)(20)(12)(4)413
% Margin-9%-5%-3%-1%1%3%