Cosmo Lady (China) Holdings will face challenges with a projected fair value of 0.18

Valar_Morghulis

Not Invested

Community Contributor

Published

27 Jul 25

Updated

27 Jul 25

Valar_Morghulis's Fair Value

HK$0.98

59.7% undervalued

27 Jul

HK$0.40

106.8%

9.7%

Author's Valuation

HK$1.0

59.7% undervalued

Valar_Morghulis's Fair Value

Narrative

Updates0

Valar_Morghulis'sFair Value

HK$1.0

59.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Luxury revenue growth rate

0.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.28%

Calculation

CN¥524.03m

Earnings '30

6.31x

PE Ratio '30

CN¥3.31b

Market Cap '30

CN¥3.31b

Market Cap '30

2.18b

No. shares '30

CN¥1.52

Share Price '30

CN¥1.52 Share Price '30

Discounted to 2025 @ 11.13% p.a.

CN¥0.90

Fair Value '25

CN¥0.90 Fair Value '25

Converted to HKD @ 1.0951 CNY/HKD Exchange Rate

HK$0.99

Fair Value '25