The Discounted Cash Flow (DCF) valuation of China Star Food Group Ltd (42W.SI) is 0.05 SGD. With the latest stock price at 0.03 SGD, the upside of China Star Food Group Ltd based on DCF is 61.7%.
Based on the latest price of 0.03 SGD and our DCF valuation, China Star Food Group Ltd (42W.SI) is a buy. Buying 42W.SI stocks now will result in a potential gain of 61.7%.
Range | Selected | |
WACC / Discount Rate | 5.3% - 19.4% | 12.4% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 0.04 - 0.12 | 0.05 |
Upside | 12.6% - 288.9% | 61.7% |
(CNY in millions) | Projections | |||||
03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | 03-2030 | |
Revenue | 425 | 539 | 650 | 663 | 676 | 723 |
% Growth | 33% | 27% | 21% | 2% | 2% | 7% |
Cost of goods sold | (280) | (356) | (429) | (437) | (446) | (477) |
% of Revenue | 66% | 66% | 66% | 66% | 66% | 66% |
Selling, G&A expenses | (88) | (111) | (134) | (137) | (139) | (149) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (2) | (2) | (3) | (3) | (3) | (3) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (12) | (26) | (32) | (32) | (33) | (35) |
Tax rate | 22% | 38% | 38% | 38% | 38% | 38% |
Net profit | 43 | 44 | 52 | 53 | 55 | 58 |
% Margin | 10% | 8% | 8% | 8% | 8% | 8% |