42W.SI
China Star Food Group Ltd
Price:  
0.03 
SGD
Volume:  
1,473,000
Singapore | Food Products

42W.SI DCF Valuation - Growth Exit 5Y

61.7 %
Upside

What is the DCF valuation of 42W.SI?

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%.

Is 42W.SI a buy or a sell?

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 Rate5.3% - 19.4%12.4%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.04 - 0.120.05
Upside12.6% - 288.9%61.7%
0.03 SGD
Stock Price
0.05 SGD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

42W.SI DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
03-202503-202603-202703-202803-202903-2030
Revenue425539650663676723
% Growth
33%27%21%2%2%7%
Cost of goods sold(280)(356)(429)(437)(446)(477)
% of Revenue66%66%66%66%66%66%
Selling, G&A expenses(88)(111)(134)(137)(139)(149)
% of Revenue21%21%21%21%21%21%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(2)(2)(3)(3)(3)(3)
% of Revenue0%0%0%0%0%0%
Tax expense(12)(26)(32)(32)(33)(35)
Tax rate22%38%38%38%38%38%
Net profit434452535558
% Margin10%8%8%8%8%8%