Loading...
S

Sino-Life Group Ltd (HKEX:8296)

0.14 HKD -0.002 HKD ( -1.41% )
Watchlist Manager
Sino-Life Group Ltd
HKEX:8296
Watchlist

DCF Value

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

Estimated DCF Value of one 8296 stock is 0.22 HKD. Compared to the current market price of 0.14 HKD, the stock is Undervalued by 36%.

DCF Value
Base Case
0.22 HKD
Undervaluation 36%
DCF Value
Price
S
Worst Case
Base Case
Best Case
0.22
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.22 HKD
Sino-Life Group Ltd Competitors:
DCF Valuation
2424
Brass Corp
2437
Shinwa Wise Holdings Co Ltd
PFP
Propel Funeral Partners Ltd
1448
Fu Shou Yuan International Group Ltd
FRAN
Franchise Brands PLC
3180
Beauty Garage Inc
9251
AB&Company Co Ltd
7040
Sun Life Holding Co Ltd

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 Sino-Life Group Ltd.
Model Settings
Discount Rate
7.36%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.36%
Terminal Growth
0%
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 146M CNY
Equity Value 146M CNY
/ Shares Outstanding 742M
Value per Share 0.2 CNY
CNY / HKD Exchange Rate 1.1035
8296 DCF Value 0.22 HKD
Undervalued by 36%

To view the process of calculating the Present Value of Sino-Life Group 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

Revenue
71.1M 80.1M
Net Income
-8.2M 4.3M
FCFE
2.7M 12.6M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 8296 stock?

Estimated DCF Value of one 8296 stock is 0.22 HKD. Compared to the current market price of 0.14 HKD, the stock is Undervalued by 36%.

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 Sino-Life Group Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (146M 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 0.22 HKD per one 8296 share.