Loading...

DCF Value

Estimated DCF Value of one 1337 stock under the base case scenario is 2.14 HKD. Compared to the current market price of 2.8 HKD, the stock is Overvalued by 24%.

Estimated DCF Value of one HKEX:1337 stock is 2.14 HKD. Compared to the current market price of 2.8 HKD, the stock is Overvalued by 24% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.55%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.55%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

1337 DCF Value
Base Case
2.14 HKD
Overvaluation 24%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Razer Inc Competitors:
DCF Valuation
XAR
Xaar PLC
2308
EVOC Intelligent Technology Co Ltd
CMPCY
Compal Electronics Inc
TBIIF
Tobii AB
KODK
Eastman Kodak Co
6737
Eizo Corp
ENDRF
Endor AG
4901
Fujifilm Holdings Corp

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 2.4B USD
Equity Value 2.4B USD
/ Shares Outstanding 8.8B
Value per Share 0.27 USD
USD / HKD Exchange Rate 7.8466
1337 DCF Value 2.14 HKD
Overvalued by 24%

To view the process of calculating the Present Value of Razer Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of 1337 stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

1337 Stock DCF Valuation FAQ

What is the DCF value of one 1337 stock?

Estimated DCF Value of one 1337 stock under the base case scenario is 2.14 HKD. Compared to the current market price of 2.8 HKD, the stock is Overvalued by 24%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Razer Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.4B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 2.14 HKD per one 1337 share.