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%.
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 Rate | 4.7% - 6.7% | 5.7% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 7.77 - 14.69 | 10.24 |
Upside | 119.4% - 315.1% | 189.2% |
(HKD in millions) | Projections | |||||
03-2024 | 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | |
Revenue | 4,075 | 4,433 | 4,596 | 4,796 | 5,073 | 5,520 |
% Growth | 1% | 9% | 4% | 4% | 6% | 9% |
Cost of goods sold | (3,326) | (3,618) | (3,752) | (3,915) | (4,141) | (4,505) |
% of Revenue | 82% | 82% | 82% | 82% | 82% | 82% |
Selling, G&A expenses | (336) | (366) | (379) | (396) | (418) | (455) |
% 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 | (32) | (35) | (36) | (37) | (40) | (43) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | (109) | (96) | (99) | (104) | (110) | (119) |
Tax rate | 29% | 23% | 23% | 23% | 23% | 23% |
Net profit | 272 | 318 | 330 | 344 | 364 | 396 |
% Margin | 7% | 7% | 7% | 7% | 7% | 7% |