Kai Yuan Holdings Valuation

Q: What is the Fair Price of 1215 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

1215 (HK$0.02) is trading below our estimate of [[fair value]] (HK$0.02)

Is 1215 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

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 1215 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1215 (HK$0.02) is trading below our estimate of fair value (HK$0.02)

Significantly Below Fair Value: 1215 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1215?

Key metric: As 1215 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1215. This is calculated by dividing 1215's market cap by their current earnings.
What is 1215's PE Ratio?
PE Ratio	32.4x
Earnings	HK$6.70m
Market Cap	HK$217.24m

1215 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	2.4x
Enterprise Value/EBITDA	9.4x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 1215's PE Ratio compare to its peers?

The above table shows the PE ratio for 1215 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	4.8x
1701 Tu Yi Holding	11.8x	n/a	HK$136.0m
1383 LET Group Holdings	1.3x	n/a	HK$298.3m
184 Keck Seng Investments (Hong Kong)	2.7x	n/a	HK$694.0m
6882 EGL Holdings	3.5x	n/a	HK$301.5m
1215 Kai Yuan Holdings	32.4x	n/a	HK$217.2m

Price-To-Earnings vs Peers: 1215 is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the peer average (4.8x).

Price to Earnings Ratio vs Industry

How does 1215's PE Ratio compare vs other companies in the HK Hospitality Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap
1383 LET Group Holdings	1.3x	n/a	US$38.09m
1655 Okura Holdings	0.7x	n/a	US$10.02m
8052 Luk Hing Entertainment Group Holdings	1.3x	n/a	US$2.68m
8475 E-Station Green Technology Group	0.4x	n/a	US$2.32m

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 1215 is expensive based on its Price-To-Earnings Ratio (32.4x) compared to the Hong Kong Hospitality industry average (16.8x).

Price to Earnings Ratio vs Fair Ratio

What is 1215'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.

1215 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	32.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 1215'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.