Dapai International Intrinsic Value

  • Post author:

Discounted Cash Flow Model

  • FY2009 Net Operating Cash Flow = S$75.82 Million
  • Discount Rate = 6%
  • Number of Shares Outstanding = 992.3 Million
  • Intrinsic Value
    • Best Case @15% Annual Growth Rate = $1.23
    • Median Case @ 10% Moderate Growth Rate = $0.94
    • Worst Case @ 0% Growth for the next 10 years = $0.56

Discounted EPS Model

  • Rolling EPS = S$0.06459
  • Discount Rate = 6%
  • Intrinsic Value
    • Best Case @15% Annual Growth Rate = $1.04
    • Median Case @ 10% Moderate Growth Rate = $0.80
    • Worst Case @ 0% Growth for the next 10 years = $0.48

 

PE Model

  • Use PE @ 15 as fair value
  • Intrinsic Value = $0.97

 

PEG Ratio

  • Current Price = $0.245
  • Current Rolling PE = 3.79
  • PEG Ratio @ 15% Growth = 0.25 (<< 1) Super Under Value
  • PEG Ratio @ 10% Growth = 0.38 (<< 1) Super Under Value

 

Summary

  • Using MOST CONSERVATIVE Intrinsic Value calculation (ie. 0% Growth for the next 10 years), IV = $0.48 (49% Discount to current price of $0.245)
  • Using a more reasonable 10% Growth Rate for the next 10 years, IV = $0.80 (70% Discount to current price of $0.245)

A potential Multibagger penny stock? You decide……

Continue ReadingDapai International Intrinsic Value

Meiban: On Uptrend but may pull back

  • Post author:

Base on current chart pattern, Meiban is On Uptrend as the stock price moves above 20D, 50D and 200D MA. However, Meiban is closing to the immediate resistance at $0.35 and may pull back to the uptrend channel support at about $0.31, which is also a 78.6% Fibonacci Retracement Support.

In view of the Upside Potential vs Downside Risk, a safer entry price is at $0.31 which is near the uptrend support. Breaking below this 78.6% FR support indicates the uptrend is over.

Note: Meiban is also forming an Ascending Triangle. 

Continue ReadingMeiban: On Uptrend but may pull back