6038.HK
G & M Holdings Ltd
Price:
0.24
HKD
Volume:
750,000
Hong Kong | Construction & Engineering
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
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 Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.62 - 0.81 | 0.70 |
| Upside | 157.0% - 237.8% | 189.2% |
0.24 HKD
Stock Price
0.70 HKD
Fair Price
| (HKD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 429 | 449 | 459 | 468 | 477 | 487 |
| % Growth | 14% | 5% | 2% | 2% | 2% | 2% |
| Cost of goods sold | (315) | (329) | (336) | (343) | (350) | (357) |
| % of Revenue | 73% | 73% | 73% | 73% | 73% | 73% |
| Selling, G&A expenses | (36) | (37) | (38) | (39) | (40) | (41) |
| % 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 | (23) | (24) | (24) | (25) | (25) | (26) |
| % of Revenue | 5% | 5% | 5% | 5% | 5% | 5% |
| Tax expense | (13) | (9) | (10) | (10) | (10) | (10) |
| Tax rate | 23% | 16% | 16% | 16% | 16% | 16% |
| Net profit | 43 | 49 | 50 | 51 | 52 | 53 |
| % Margin | 10% | 11% | 11% | 11% | 11% | 11% |