Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Automobiles
/
BYD
1211
BYD
Green Revolution through EV - or false alert?
GO
golf59orange
Not Invested
Community Contributor
Published
15 Apr 24
Updated
09 Jul 24
30
Set Fair Value
1
votes
5
Share
golf59orange
's Fair Value
HK$180.00
38.1% undervalued
intrinsic discount
09 Jul
HK$111.40
Loading
1Y
46.8%
7D
-2.1%
Author's Valuation
HK$180.0
38.1% undervalued
intrinsic discount
golf59orange's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
golf59orange
's
Fair Value
HK$180.0
38.1% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
972b
2013
2016
2019
2022
2024
2025
2028
2029
Revenue CN¥972.4b
Earnings CN¥48.4b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
13.34%
Auto revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.99%
Calculation
CN¥48.43b
Earnings '29
x
18.80x
PE Ratio '29
=
CN¥910.70b
Market Cap '29
CN¥910.70b
Market Cap '29
/
2.91b
No. shares '29
=
CN¥313.42
Share Price '29
CN¥313.42
Share Price '29
Discounted to 2024 @ 11.29% p.a.
=
CN¥183.61
Fair Value '24
CN¥183.61
Fair Value '24
Converted to HKD @ 1.0000 CNY/HKD Exchange Rate
=
HK$183.61
Fair Value '24
