6038.HK
G & M Holdings Ltd
Price:  
0.24 
HKD
Volume:  
750,000
Hong Kong | Construction & Engineering

6038.HK DCF Valuation - Growth Exit 5Y

189.2 %
Upside

What is the DCF valuation of 6038.HK?

The Discounted Cash Flow (DCF) valuation of G & M Holdings Ltd (6038.HK) is 0.70 HKD. With the latest stock price at 0.24 HKD, the upside of G & M Holdings Ltd based on DCF is 189.2%.

Is 6038.HK a buy or a sell?

Based on the latest price of 0.24 HKD and our DCF valuation, G & M Holdings Ltd (6038.HK) is a buy. Buying 6038.HK stocks now will result in a potential gain of 189.2%.

Range Selected
WACC / Discount Rate6.9% - 8.9%7.9%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.62 - 0.810.70
Upside157.0% - 237.8%189.2%
0.24 HKD
Stock Price
0.70 HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

6038.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue429449459468477487
% Growth
14%5%2%2%2%2%
Cost of goods sold(315)(329)(336)(343)(350)(357)
% of Revenue73%73%73%73%73%73%
Selling, G&A expenses(36)(37)(38)(39)(40)(41)
% of Revenue8%8%8%8%8%8%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(23)(24)(24)(25)(25)(26)
% of Revenue5%5%5%5%5%5%
Tax expense(13)(9)(10)(10)(10)(10)
Tax rate23%16%16%16%16%16%
Net profit434950515253
% Margin10%11%11%11%11%11%