910.HK
China Sandi Holdings Ltd
Price:  
0.01 
HKD
Volume:  
3,433,500
Hong Kong | Real Estate Management & Development

910.HK DCF Valuation - Growth Exit 5Y

-3514.2 %
Upside

What is the DCF valuation of 910.HK?

The Discounted Cash Flow (DCF) valuation of China Sandi Holdings Ltd (910.HK) is (0.48) HKD. With the latest stock price at 0.01 HKD, the upside of China Sandi Holdings Ltd based on DCF is -3514.2%.

Is 910.HK a buy or a sell?

Based on the latest price of 0.01 HKD and our DCF valuation, China Sandi Holdings Ltd (910.HK) is a sell. Selling 910.HK stocks now will result in a potential gain of 3514.2%.

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

Range Selected
WACC / Discount Rate4.2% - 13.7%8.9%
Long-term Growth Rate 3.0% - 4.0%3.5%
Fair Price(0.52) - 0.88(0.48)
Upside-3820.4% - 6212.8%-3514.2%
0.01 HKD
Stock Price
(0.48) HKD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

910.HK DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
12-202312-202412-202512-202612-202712-2028
Revenue3,303446482523575625
% Growth
4%-86%8%8%10%9%
Cost of goods sold(2,793)(359)(368)(380)(396)(409)
% of Revenue85%80%76%73%69%65%
Selling, G&A expenses(147)(20)(21)(23)(26)(28)
% of Revenue4%4%4%4%4%4%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(858)(116)(125)(136)(149)(162)
% of Revenue26%26%26%26%26%26%
Tax expense7318126(1)(9)
Tax rate-15%37%37%37%37%37%
Net profit(422)(30)(21)(10)216
% Margin-13%-7%-4%-2%0%3%