New World Department Store China Valuation

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

NWRL.Y ($0.72) is trading below our estimate of [[fair value]] ($8.46)

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

Valuation Score

4/6

Valuation Score 4/6

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

Below Fair Value: NWRL.Y ($0.72) is trading below our estimate of fair value ($8.46)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NWRL.Y?

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

The above table shows the Price to Sales ratio for NWRL.Y. This is calculated by dividing NWRL.Y's market cap by their current revenue.
What is NWRL.Y's PS Ratio?
PS Ratio	0.2x
Sales	HK$1.79b
Market Cap	HK$413.11m

NWRL.Y 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	2.3x
Enterprise Value/EBITDA	16.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does NWRL.Y's PS Ratio compare to its peers?

The above table shows the PS ratio for NWRL.Y 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	0.5x
LITB LightInTheBox Holding	0.09x	n/a	US$37.3m
HOUR Hour Loop	0.4x	n/a	US$52.4m
DIBS 1stdibs.Com	1.6x	5.8%	US$140.6m
BZUN Baozun	0.1x	4.2%	US$139.9m
NWRL.Y New World Department Store China	0.2x	n/a	US$413.1m

Price-To-Sales vs Peers: NWRL.Y is good value based on its Price-To-Sales Ratio (0.2x) compared to the peer average (1x).

Price to Sales Ratio vs Industry

How does NWRL.Y's PS Ratio compare vs other companies in the US Multiline Retail Industry?

12 Companies	Price / Sales	Estimated Growth	Market Cap
M Macy's	0.2x	-6.3%	US$4.52b
KSS Kohl's	0.1x	-2.6%	US$1.89b
QRTE.A Qurate Retail	0.02x	-0.4%	US$183.14m
BZUN Baozun	0.1x	4.2%	US$139.94m

12 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: NWRL.Y is good value based on its Price-To-Sales Ratio (0.2x) compared to the US Multiline Retail industry average (0.9x).

Price to Sales Ratio vs Fair Ratio

What is NWRL.Y'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.

NWRL.Y PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate NWRL.Y'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

Pets at Home Group

UK£1.3b

Engages in the specialist omnichannel retailing of pet food, pet related products, and pet accessories in the United Kingdom.

PAHG.F

UK£3.99

-5.0%

B&M European Value Retail

UK£3.5b

Operates general merchandise and grocery stores.

BMRR.Y

UK£17.59

-1.2%

-36.4%

Ulta Beauty

US$15.9b

Operates as a specialty beauty retailer in the United States.

ULTA

US$338.38

-4.2%

-18.4%