EVOC Intelligent Technology Co Ltd (HKEX:2308)
DCF Value
Estimated DCF Value of one 2308 stock under the base case scenario is 1.93 HKD. Compared to the current market price of 1.2 HKD, the stock is Undervalued by 38%.
Estimated DCF Value of one HKEX:2308 stock is 1.93 HKD. Compared to the current market price of 1.2 HKD, the stock is Undervalued by 38% .
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.
You can change any inputs, such as future revenue, using Present Value Calculation block.
DCF Value Calculation
Capital Structure
From Present Value to DCF Value
| Present Value | 2B CNY |
| Equity Value | 2B CNY |
| / Shares Outstanding | 1.2B |
| Value per Share | 1.65 CNY |
| CNY / HKD Exchange Rate | 1.1712 |
| 2308 DCF Value | 1.93 HKD |
To view the process of calculating the Present Value of EVOC Intelligent Technology Co Ltd' future free cash flow, see the Present Value Calculation block.
Present Value Calculation
Discounted Cash Flow Model
Present Value of Free Cash Flow
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
2308 Stock DCF Valuation FAQ
Estimated DCF Value of one 2308 stock under the base case scenario is 1.93 HKD. Compared to the current market price of 1.2 HKD, the stock is Undervalued by 38%.
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.
1. Present Value Calculation. Using the DCF Operating Model we project EVOC Intelligent Technology Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2B CNY).
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 1.93 HKD per one 2308 share.
