PRH.V
Pearl River Holdings Ltd
Price:
0.15
CAD
Volume:
44,600
Canada | Chemicals
PRH.V DCF Valuation - Growth Exit 5Y
274 %
Upside
What is the DCF valuation of PRH.V?
The Discounted Cash Flow (DCF) valuation of Pearl River Holdings Ltd (PRH.V) is 0.56 CAD. With the latest stock price at 0.15 CAD, the upside of Pearl River Holdings Ltd based on DCF is 274%.
Is PRH.V a buy or a sell?
Based on the latest price of 0.15 CAD and our DCF valuation, Pearl River Holdings Ltd (PRH.V) is a buy. Buying PRH.V stocks now will result in a potential gain of 274%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 13.2% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.47 - 0.73 | 0.56 |
| Upside | 213.3% - 385.4% | 274.0% |
0.15 CAD
Stock Price
0.56 CAD
Fair Price
| (CNY in millions) | Projections | |||||
| 12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | |
| Revenue | 243 | 260 | 276 | 288 | 304 | 317 |
| % Growth | 18% | 7% | 6% | 5% | 5% | 4% |
| Cost of goods sold | (188) | (196) | (205) | (210) | (216) | (221) |
| % of Revenue | 77% | 76% | 74% | 73% | 71% | 70% |
| Selling, G&A expenses | (62) | (66) | (70) | (73) | (77) | (80) |
| % of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 4 | 4 | 5 | 5 | 5 | 5 |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Tax expense | (1) | (0) | (1) | (1) | (2) | (3) |
| Tax rate | 61% | 12% | 12% | 12% | 12% | 12% |
| Net profit | (4) | 1 | 5 | 9 | 13 | 18 |
| % Margin | -2% | 1% | 2% | 3% | 4% | 6% |