1500.HK
IN Construction Holdings Ltd
Price:  
0.06 
HKD
Volume:  
50,000
Hong Kong | Construction & Engineering

1500.HK DCF Valuation - Growth Exit 5Y

-90.2 %
Upside

What is the DCF valuation of 1500.HK?

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%.

Is 1500.HK a buy or a sell?

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 Rate5.5% - 8.8%7.1%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price(0.12) - 0.050.01
Upside-315.9% - -18.9%-90.2%
0.06 HKD
Stock Price
0.01 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

1500.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue274286291298309315
% Growth
29%4%2%2%4%2%
Cost of goods sold(273)(280)(280)(281)(285)(285)
% of Revenue100%98%96%94%92%90%
Selling, G&A expenses(21)(22)(22)(23)(23)(24)
% of Revenue8%8%8%8%8%8%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses222222
% of Revenue1%1%1%1%1%1%
Tax expense(0)000(0)(0)
Tax rate1%1%1%1%1%1%
Net profit(19)(14)(8)(3)39
% Margin-7%-5%-3%-1%1%3%