Dadi International Group Valuation

Q: What is the Fair Price of 8130 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

8130 (HK$0.01) is trading below our estimate of [[fair value]] (HK$0.07)

Is 8130 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-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 8130 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 8130 (HK$0.01) is trading below our estimate of fair value (HK$0.07)

Significantly Below Fair Value: 8130 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 8130?

Key metric: As 8130 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 8130. This is calculated by dividing 8130's market cap by their current revenue.
What is 8130's PS Ratio?
PS Ratio	2.1x
Sales	HK$19.53m
Market Cap	HK$40.05m

8130 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	19.4x
Enterprise Value/EBITDA	-17.3x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 8130's PS Ratio compare to its peers?

The above table shows the PS ratio for 8130 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	2.6x
1360 NOVA Group Holdings	0.6x	n/a	HK$24.6m
8003 Great World Company Holdings	0.4x	n/a	HK$29.9m
1831 ShiFang Holding	4.2x	n/a	HK$74.2m
8500 Icon Culture Global	5.3x	n/a	HK$181.4m
8130 Dadi International Group	2.1x	n/a	HK$40.0m

Price-To-Sales vs Peers: 8130 is good value based on its Price-To-Sales Ratio (2.1x) compared to the peer average (2.6x).

Price to Sales Ratio vs Industry

How does 8130'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: 8130 is expensive based on its Price-To-Sales Ratio (2.1x) compared to the Hong Kong Media industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 8130'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.

8130 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	2.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 8130'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%

Tencent Holdings

HK$3.7t

An investment holding company, offers value-added services (VAS), online advertising, fintech, and business services in the People’s Republic of China and internationally.

80700

HK$373.40

0.3%

26.7%