Loading...
B

Beijing Hanjian Heshan Pipeline Co Ltd (SSE:603616)

5.17 CNY +0.04 CNY ( +0.78% )
Watchlist Manager
Beijing Hanjian Heshan Pipeline Co Ltd
SSE:603616
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 6, 2022.

Estimated DCF Value of one 603616 stock is 0.95 CNY. Compared to the current market price of 5.17 CNY, the stock is Overvalued by 82%.

DCF Value
Base Case
0.95 CNY
Overvaluation 82%
DCF Value
Price
B
Worst Case
Base Case
Best Case
0.95
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.95 CNY
Beijing Hanjian Heshan Pipeline Co Ltd Competitors:
DCF Valuation
1429
Nippon Aqua Co Ltd
713
World Houseware (Holdings) Ltd
ZWS
Zurn Water Solutions Corp
BURCA
Burnham Holdings Inc
AOS
A O Smith Corp
CSTE
Caesarstone Ltd
TT
Trane Technologies PLC
6367
Daikin Industries 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 6, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Beijing Hanjian Heshan Pipeline Co Ltd.
Model Settings
Discount Rate
7.15%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.15%
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 644M CNY
+ Cash & Equivalents 120M CNY
+ Investments 131M CNY
Firm Value 895M CNY
- Debt 532M CNY
Equity Value 362M CNY
/ Shares Outstanding 381M
603616 DCF Value 0.95 CNY
Overvalued by 82%

To view the process of calculating the Present Value of Beijing Hanjian Heshan Pipeline 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

Revenue
1.2B 1.7B
Operating Income
23.3M 70.7M
FCFF
22.8M 50.6M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 603616 stock?

Estimated DCF Value of one 603616 stock is 0.95 CNY. Compared to the current market price of 5.17 CNY, the stock is Overvalued by 82%.

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 Beijing Hanjian Heshan Pipeline Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (644M 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 0.95 CNY per one 603616 share.