Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Consumer Services
/
DPC Dash
1405
1405
DPC Dash
Expanding Chinese Cities Will Unlock Future Market Potential
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
06 Aug 25
Updated
15 Aug 25
2
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
HK$123.57
29.3% undervalued
intrinsic discount
15 Aug
HK$87.40
Loading
1Y
33.5%
7D
4.9%
Author's Valuation
HK$123.6
29.3% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
HK$123.6
29.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-471m
8b
2019
2021
2023
2025
2027
2028
Revenue CN¥8.4b
Earnings CN¥354.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.84%
Hospitality 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
9.10%
Calculation
CN¥354.11m
Earnings '28
x
54.33x
PE Ratio '28
=
CN¥19.24b
Market Cap '28
CN¥19.24b
Market Cap '28
/
130.90m
No. shares '28
=
CN¥146.98
Share Price '28
CN¥146.98
Share Price '28
Discounted to 2025 @ 9.13% p.a.
=
CN¥113.08
Fair Value '25
CN¥113.08
Fair Value '25
Converted to HKD @ 1.0937 CNY/HKD Exchange Rate
=
HK$123.68
Fair Value '25