The Discounted Cash Flow (DCF) valuation of IN Construction Holdings Ltd (1500.HK) is 0.01 HKD. With the latest stock price at 0.06 HKD, the upside of IN Construction Holdings Ltd based on DCF is -90.2%.
Based on the latest price of 0.06 HKD and our DCF valuation, IN Construction Holdings Ltd (1500.HK) is a sell. Selling 1500.HK stocks now will result in a potential gain of 90.2%.
Range | Selected | |
WACC / Discount Rate | 5.5% - 8.8% | 7.1% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | (0.12) - 0.05 | 0.01 |
Upside | -315.9% - -18.9% | -90.2% |
(HKD in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 274 | 286 | 291 | 298 | 309 | 315 |
% Growth | 29% | 4% | 2% | 2% | 4% | 2% |
Cost of goods sold | (273) | (280) | (280) | (281) | (285) | (285) |
% of Revenue | 100% | 98% | 96% | 94% | 92% | 90% |
Selling, G&A expenses | (21) | (22) | (22) | (23) | (23) | (24) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 2 | 2 | 2 | 2 | 2 | 2 |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | (0) | 0 | 0 | 0 | (0) | (0) |
Tax rate | 1% | 1% | 1% | 1% | 1% | 1% |
Net profit | (19) | (14) | (8) | (3) | 3 | 9 |
% Margin | -7% | -5% | -3% | -1% | 1% | 3% |