Discounted Cash Flow Calculation for OTCPK:DKGH using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
OTCPK:DKGH DCF 1st Stage: Next 10 year cash flow forecast
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
DKG Capital's share price is below the future cash flow value, but not at a moderate discount (< 20%).
DKG Capital's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
DKG Capital's earnings available for a low price, and how does
this compare to other companies in the same industry?
DKG Capital's earnings are expected to grow by 2.8% yearly, however this is not considered high growth (20% yearly).
Unable to determine if DKG Capital is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
DKG Capital's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
3/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Tesheb Casimir, also known as Tesh, serves as Chief Executive Officer of Rorine International Holdings Corp. He has been Chief Executive Officer, President, Chief Financial Officer, Treasurer and Secretary of DKG Capital, Inc. (formerly, Star Ally Inc.) since January 11, 2017. Mr. Casimir served as Chief Executive Officer of Elgin Associates (M) Inc. He has worked in the offshore finance industry and successfully set up Elgin Associates Malaysia Inc. in 2011. Mr. Casimir serves as the Chief Executive Officer of CNL Ventures Group, Asia Pacific Region. Mr. Casimir served as Chief Executive Officer and President of Rorine International Holding Corporation from September 7, 2011 to October 2011 and served as its Interim Chief Financial Officer from September 7, 2011 to December 10, 2015. He served as Chief Executive Officer, President and Secretary of Rorine International Holding Corp. from September 2011 to October 2011. He worked originally as a corporate lawyer, quickly transitioned to private banking and worked in Lippo Bank TBK in Indonesia. He is a qualified solicitor previously practicing law in Australia in the area of international corporate and commercial law as well as participating in litigation cases in the Supreme Court of Queensland, Australia. He has been the Chairman of Rorine International Holding Corp. since October 2011 and its Director since September 7, 2011. He has been Director of Star Ally Inc. since January 11, 2017. He had been a Non Executive Director of DKG Capital PLC since June 3, 2016. He serves as a Director of Unwall Technologies Holdings SDN.BHD and Elgin Associates (M) Inc. He served as a Director of European Group Limited, Unwall International and U-International Holdings Group Plc. Mr. Casimir graduated with a combined double degree in Law & Commerce at Bond University, Australia. He completed his Masters of Law (Corporate and Commercial) also at Bond University in 2008.
Insufficient data for Tesh to compare compensation growth.
Tesh's remuneration is lower than average for companies of similar size in United States of America.
Director of Public Relations
Head of Game Development & Acquisition
Board of Directors
Who owns this company?
Recent Insider Trading
No 3 month individual insider trading information.
DKG Capital, Inc. provides tokenization and other software solutions in the Asia Pacific region. The company was formerly known as Star Ally, Inc. DKG Capital, Inc. was founded in 2013 and is headquartered in Kuala Lumpur, Malaysia.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.