International Housewares Retail Co Ltd (HKEX:1373)

2.72 HKD -0.03 HKD ( -1.09% )
Watchlist Manager
International Housewares Retail Co Ltd

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 7, 2022.

Estimated DCF Value of one 1373 stock is 3.94 HKD. Compared to the current market price of 2.72 HKD, the stock is Undervalued by 31%.

DCF Value
Base Case
3.94 HKD
Undervaluation 31%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 3.94 HKD
International Housewares Retail Co Ltd Competitors:
DCF Valuation
Joyce Corporation Ltd
Chengdu Fusen Noble-House Industrial Co Ltd
Nitori Holdings Co Ltd
Williams-Sonoma Inc
BMTC Group Inc
Arhaus Inc
Briscoe Group Ltd
Fourlis SA

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Oct 7, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for International Housewares Retail Co Ltd.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

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 Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 2.8B HKD
Equity Value 2.8B HKD
/ Shares Outstanding 721M
1373 DCF Value 3.94 HKD
Undervalued by 31%

To view the process of calculating the Present Value of International Housewares Retail Co Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

3.1B 3.7B
Net Income
207M 238M
207M 238M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 1373 stock?

Estimated DCF Value of one 1373 stock is 3.94 HKD. Compared to the current market price of 2.72 HKD, the stock is Undervalued by 31%.

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 DCF 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 International Housewares Retail Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.8B HKD).

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 3.94 HKD per one 1373 share.