Silkwave Valuation

Q: What is the Fair Price of 471 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

471 (HK$0.67) is trading above our estimate of [[fair value]] (HK$0.2)

Is 471 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

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

Share Price vs Fair Value

What is the Fair Price of 471 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 471 (HK$0.67) is trading above our estimate of fair value (HK$0.2)

Significantly Below Fair Value: 471 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 471?

Key metric: As 471 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 471. This is calculated by dividing 471's market cap by their current revenue.
What is 471's PS Ratio?
PS Ratio	1.1x
Sales	US$6.88m
Market Cap	US$7.71m

471 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	3.2x
Enterprise Value/EBITDA	-6.5x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 471's PS Ratio compare to its peers?

The above table shows the PS ratio for 471 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.6x
2008 Phoenix Media Investment (Holdings)	0.3x	n/a	HK$679.1m
511 Television Broadcasts	0.4x	6.1%	HK$1.4b
550 Allegro Culture	1.3x	n/a	HK$61.0m
8093 Web3 Meta	0.5x	n/a	HK$60.5m
471 Silkwave	1.1x	n/a	HK$60.0m

Price-To-Sales vs Peers: 471 is expensive based on its Price-To-Sales Ratio (1.1x) compared to the peer average (0.6x).

Price to Sales Ratio vs Industry

How does 471's PS Ratio compare vs other companies in the HK Media Industry?

6 Companies	Price / Sales	Estimated Growth	Market Cap
1948 Uju Holding	0.08x	n/a	US$75.91m
2131 Netjoy Holdings	0.1x	n/a	US$51.08m
6988 Joy Spreader Group	0.09x	60.5%	US$34.13m
6696 Many Idea Cloud Holdings	0.1x	n/a	US$29.35m

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 471 is expensive based on its Price-To-Sales Ratio (1.1x) compared to the Hong Kong Media industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 471's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

471 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 471's Price-To-Sales 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

Maoyan Entertainment

HK$9.3b

An investment holding company, operates a platform in the entertainment industry in the People’s Republic of China.

1896

HK$8.06

-3.8%

-15.7%

NetEase

HK$439.5b

Engages in online games, music streaming, online intelligent learning services, and internet content services businesses in China and internationally.

9999

HK$136.40

1.8%

-22.1%

Xinhua Winshare Publishing and Media

HK$15.9b

Xinhua Winshare Publishing and Media Co., Ltd.

811

HK$9.30

-3.9%

33.2%