HKEX: 0673 - China Health Group Limited

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — キーレート
Excess Key Rate — 必要なキーレートの超過
EPS = -0.0845
CAGR EPS = 53.25%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.6235 + (0.6235 * 53.25% / 100) = 0.9555

Price = (Terminal Value + Company Value) / Count shares
Price - 適正価格
Terminal Value — 予測後の期間のコスト
Company Value — 予測期間中のコスト
Count shares - 株式数
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.0975
Ebitda Yield = 0.137
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 債務返済コスト
Debt - 義務
Weight Debt - 負債に対する資本の重み
Weight Cost Debt - 資本総額に対する負債の重み
Tax - 税
Interest Expense = 0.000327
Debt = 0.0057
Market Cap = 0.3397
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3397 / (0.3397 + 0.0057) = 0.9836
Weight Cost Debt = 100% - 0.9836 = 0.0164
Tax = 0.25
Cost Of Equity — 割引率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — リスクフリーの収益率
β (beta) — 市場に関連した株式 (資産) のリスクの尺度を決定し、市場の収益性の変化に対する株式の収益性の変化の感応度を示します。
Risk Premium — リスクプレミアム - 株式投資のリスクに対するプレミアム
Country Premium - カントリーリスク
k(f) = -0.7
β = -2.88
Risk Premium = 18.88
Country Premium = 0.91
Cost Of Equity = -0.7 + -2.88 * 18.88 + 0.91 = -0.5417
WACC = (0.000327 / 0.0057) * (100% - 0.9836) * (1 - 0.25) + -0.5417 + 0.9836 = 3.76
Terminal Value = Discount (-0.0975 * (1 + 0.137) / (3.76 - 0.137)) = -0.9279
Company Value = ∑ (-0.0975 / (1 + 3.76) ^ 5) = -0.3405
Price = (Terminal Value + Company Value) / Count shares = (-0.9279 + -0.3405) / 475460000 = -2.67

Price = (Terminal Value + Company Value) / Count shares
Price - 適正価格
Terminal Value — 予測後の期間のコスト
Company Value — 予測期間中のコスト
Count shares - 株式数
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.003
FCF Yield = -0.1634
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 債務返済コスト
Debt - 義務
Weight Debt - 負債に対する資本の重み
Weight Cost Debt - 資本総額に対する負債の重み
Tax - 税
Interest Expense = 0.000327
Debt = 0.0057
Market Cap = 0.3397
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3397 / (0.3397 + 0.0057) = 0.9836
Weight Cost Debt = 100% - 0.9836 = 0.0164
Tax = 0.25
Cost Of Equity — 割引率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — リスクフリーの収益率
β (beta) — 市場に関連した株式 (資産) のリスクの尺度を決定し、市場の収益性の変化に対する株式の収益性の変化の感応度を示します。
Risk Premium — リスクプレミアム - 株式投資のリスクに対するプレミアム
Country Premium - カントリーリスク
k(f) = -0.7
β = -2.88
Risk Premium = 18.88
Country Premium = 0.91
Cost Of Equity = -0.7 + -2.88 * 18.88 + 0.91 = -0.5417
WACC = (0.000327 / 0.0057) * (100% - 0.9836) * (1 - 0.25) + -0.5417 + 0.9836 = 3.76
Terminal Value = Discount (-0.003 * (1 + -0.1634) / (3.76 - -0.1634)) = -0.0103
Company Value = ∑ (-0.003 / (1 + 3.76) ^ 5) = -0.0199
Price = (Terminal Value + Company Value) / Count shares = (-0.0103 + -0.0199) / 475460000 = -0.0635