603996.SS
Chunghsin Technology Group Co Ltd
Price:  
0.39 
CNY
Volume:  
11,862,600
China | Household Durables

603996.SS DCF Valuation - Growth Exit 5Y

-7815.5 %
Upside

What is the DCF valuation of 603996.SS?

The Discounted Cash Flow (DCF) valuation of Chunghsin Technology Group Co Ltd (603996.SS) is (30.09) CNY. With the latest stock price at 0.39 CNY, the upside of Chunghsin Technology Group Co Ltd based on DCF is -7815.5%.

Is 603996.SS a buy or a sell?

Based on the latest price of 0.39 CNY and our DCF valuation, Chunghsin Technology Group Co Ltd (603996.SS) is a sell. Selling 603996.SS stocks now will result in a potential gain of 7815.5%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate6.7% - 8.0%7.3%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(51.08) - (22.95)(30.09)
Upside-13197.9% - -5984.2%-7815.5%
0.39 CNY
Stock Price
(30.09) CNY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

603996.SS DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
12-202112-202212-202312-202412-202512-2026
Revenue111111
% Growth
99%-10%2%5%2%2%
Cost of goods sold(18)(15)(15)(14)(14)(14)
% of Revenue2194%2084%1980%1881%1787%1697%
Selling, G&A expenses(205)(184)(187)(196)(200)(204)
% of Revenue25581%25581%25581%25581%25581%25581%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(208)(186)(190)(199)(203)(207)
% of Revenue25962%25962%25962%25963%25962%25963%
Tax expense055555
Tax rate0%1%1%1%1%1%
Net profit(429)(380)(387)(404)(411)(419)
% Margin-53638%-37991%-38675%-40400%-41135%-41887%