Loading...
V

Vistar Holdings Ltd (HKEX:8535)

0.164 HKD +0.001 HKD ( +0.61% )
Watchlist Manager
Vistar Holdings Ltd
HKEX:8535
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 5, 2022.

Estimated DCF Value of one 8535 stock is 0.125 HKD. Compared to the current market price of 0.164 HKD, the stock is Overvalued by 24%.

DCF Value
Base Case
0.125 HKD
Overvaluation 24%
DCF Value
Price
V
Worst Case
Base Case
Best Case
0.125
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.125 HKD
Vistar Holdings Ltd Competitors:
DCF Valuation
1930
Hokuriku Electrical Construction Co Ltd
RVNL
Rail Vikas Nigam Ltd
5CF
OKP Holdings Ltd
2153
Tat Hong Equipment Service Co Ltd
4748
Kozo Keikaku Engineering Inc
PWR
Quanta Services Inc
GVA
Granite Construction Inc
1783
Golden Ponder Holdings 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 5, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Vistar Holdings Ltd.
Model Settings
Discount Rate
7.62%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.62%
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 150M HKD
Equity Value 150M HKD
/ Shares Outstanding 1.2B
8535 DCF Value 0.125 HKD
Overvalued by 24%

To view the process of calculating the Present Value of Vistar Holdings 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
428M 491M
Net Income
27M 31M
FCFE
8.4M 12.1M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 8535 stock?

Estimated DCF Value of one 8535 stock is 0.125 HKD. Compared to the current market price of 0.164 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 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 Vistar Holdings Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (150M 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 0.125 HKD per one 8535 share.