Hub Power

Hub Power: A Compelling Micro Cap Opportunity in Pakistan's Frontier Market

evd101

Not Invested

Community Contributor

Published

12 Oct 24

Updated

15 Oct 24

evd101's Fair Value

PK₨165.02

18.3% overvalued

15 Oct

PK₨195.16

27.0%

-1.0%

27.0%

-1.0%

You can edit this narrative until May 14 2:41 AM. Then, changes will post as Updates.

Author's Valuation

PK₨165.0

18.3% overvalued

evd101's Fair Value

Narrative

Updates1

Shared on15 Oct 24

evd101 made no meaningful changes to valuation assumptions.

evd101'sFair Value

PK₨165.02

18.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Renewable Energy revenue growth rate

0.42%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.00%

Calculation

PK₨154.85b

Earnings '29

4.00x

PE Ratio '29

PK₨619.41b

Market Cap '29

PK₨619.41b

Market Cap '29

1.30b

No. shares '29

PK₨476.51

Share Price '29

PK₨476.51 Share Price '29

Discounted to 2024 @ 24.00% p.a.

PK₨162.54

Fair Value '24