2368.HK
Eagle Nice (International) Holdings Ltd
Price:  
3.54 
HKD
Volume:  
100,000
Hong Kong | Textiles, Apparel & Luxury Goods

2368.HK DCF Valuation - Growth Exit 5Y

189.2 %
Upside

What is the DCF valuation of 2368.HK?

The Discounted Cash Flow (DCF) valuation of Eagle Nice (International) Holdings Ltd (2368.HK) is 10.24 HKD. With the latest stock price at 3.54 HKD, the upside of Eagle Nice (International) Holdings Ltd based on DCF is 189.2%.

Is 2368.HK a buy or a sell?

Based on the latest price of 3.54 HKD and our DCF valuation, Eagle Nice (International) Holdings Ltd (2368.HK) is a buy. Buying 2368.HK stocks now will result in a potential gain of 189.2%.

Range Selected
WACC / Discount Rate4.7% - 6.7%5.7%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price7.77 - 14.6910.24
Upside119.4% - 315.1%189.2%
3.54 HKD
Stock Price
10.24 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

2368.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)Projections
03-202403-202503-202603-202703-202803-2029
Revenue4,0754,4334,5964,7965,0735,520
% Growth
1%9%4%4%6%9%
Cost of goods sold(3,326)(3,618)(3,752)(3,915)(4,141)(4,505)
% of Revenue82%82%82%82%82%82%
Selling, G&A expenses(336)(366)(379)(396)(418)(455)
% of Revenue8%8%8%8%8%8%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(32)(35)(36)(37)(40)(43)
% of Revenue1%1%1%1%1%1%
Tax expense(109)(96)(99)(104)(110)(119)
Tax rate29%23%23%23%23%23%
Net profit272318330344364396
% Margin7%7%7%7%7%7%