Vistar Holdings Valuation

Q: What is the Fair Price of 8535 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

8535 (HK$0.04) is trading below our estimate of [[fair value]] (HK$0.98)

Is 8535 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 8535 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 8535 (HK$0.04) is trading below our estimate of fair value (HK$0.98)

Significantly Below Fair Value: 8535 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 8535?

Key metric: As 8535 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 8535. This is calculated by dividing 8535's market cap by their current earnings.
What is 8535's PE Ratio?
PE Ratio	16.2x
Earnings	HK$2.66m
Market Cap	HK$43.20m

8535 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.09x
Enterprise Value/EBITDA	12.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 8535's PE Ratio compare to its peers?

The above table shows the PE ratio for 8535 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	20.8x
784 Ling Yui Holdings	58.6x	n/a	HK$38.4m
3728 Ching Lee Holdings	4.1x	n/a	HK$43.6m
1706 Shuang Yun Holdings	17x	n/a	HK$58.0m
8423 Chi Ho Development Holdings	3.6x	n/a	HK$36.0m
8535 Vistar Holdings	16.2x	n/a	HK$43.2m

Price-To-Earnings vs Peers: 8535 is good value based on its Price-To-Earnings Ratio (16.2x) compared to the peer average (22.1x).

Price to Earnings Ratio vs Industry

How does 8535's PE Ratio compare vs other companies in the HK Construction Industry?

4 Companies	Price / Earnings	Estimated Growth	Market Cap
385 Chinney Alliance Group	1.9x	n/a	US$26.75m
8188 GME Group Holdings	1.5x	n/a	US$22.05m
1591 Shun Wo Group Holdings	1.8x	n/a	US$9.25m
8373 Indigo Star Holdings	1.5x	n/a	US$3.19m

No more companies available in this PE range

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 8535 is expensive based on its Price-To-Earnings Ratio (16.2x) compared to the Hong Kong Construction industry average (10.2x).

Price to Earnings Ratio vs Fair Ratio

What is 8535's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

8535 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 8535's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Greentown Management Holdings

HK$6.1b

An investment holding company, provides project management services in the People’s Republic of China.

9979

HK$3.01

-1.6%

-52.7%

BOC Aviation

HK$42.1b

Operates as an aircraft operating leasing company in Mainland China, Hong Kong, Macau, Taiwan, rest of the Asia Pacific, the Americas, Europe, the Middle East, and Africa.

2588

HK$60.70

2.5%

5.7%

Shanghai Electric Group

HK$146.5b

Provides industrial-grade eco-friendly smart system solutions in Mainland China and internationally.

2727

HK$3.25

8.7%

85.7%