Yadong Group Holdings Valuation

Q: What is the Fair Price of 1795 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

1795 (HK$1.33) is trading below our estimate of [[fair value]] (HK$21.38)

Is 1795 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 1795 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1795 (HK$1.33) is trading below our estimate of fair value (HK$21.38)

Significantly Below Fair Value: 1795 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1795?

Key metric: As 1795 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1795. This is calculated by dividing 1795's market cap by their current earnings.
What is 1795's PE Ratio?
PE Ratio	16.7x
Earnings	CN¥44.35m
Market Cap	CN¥741.01m

1795 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	0.8x
Enterprise Value/EBITDA	11.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 1795's PE Ratio compare to its peers?

The above table shows the PE ratio for 1795 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	34.3x
2260 Vanov Holdings	15.6x	n/a	HK$860.5m
528 Kingdom Holdings	4.2x	n/a	HK$776.7m
420 Fountain Set (Holdings)	6.3x	n/a	HK$771.8m
8521 WebX International Holdings	111.1x	n/a	HK$524.2m
1795 Yadong Group Holdings	16.7x	n/a	HK$798.0m

Price-To-Earnings vs Peers: 1795 is good value based on its Price-To-Earnings Ratio (16.7x) compared to the peer average (34.3x).

Price to Earnings Ratio vs Industry

How does 1795's PE Ratio compare vs other companies in the HK Luxury Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
8211 Zhejiang Yongan Rongtong Holdings	1x	n/a	US$5.46m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 1795 is expensive based on its Price-To-Earnings Ratio (16.7x) compared to the Hong Kong Luxury industry average (8.6x).

Price to Earnings Ratio vs Fair Ratio

What is 1795'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.

1795 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 1795'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.