I have summarised all the estimated values derived from the various valuation methodologies in the table below.
Methodology | Estimates (RM) |
Value Per share |
Average |
Comparison With Mong Duong II | 180m - 300m | 4.2 - 6.9 | 5.5 |
Comparison With MFCB Don Sahong Hydropower | 200m - 267m | 4.6 - 6.2 | 5.4 |
Discounted Cash Flow Method | NPV1.9b - 3.4b | 2.9 - 5.2 | 4.0 |
Based on Vietnam Government Data | 160m - 213m | 3.7 - 4.9 | 4.3 |
Based on Vinh Tan 1 Operating Data | 287m - 383m | 6.6 - 8.8 | 7.7 |
Average | 206m - 290m | 4.4 - 6.4 | 5.4 |
*Based on 30%-40% Ownership in JHDP. Value Per share are calculated based on 651m shares and 15 times price earnings ratio (PE).
Year | Price | PAT | EPS | PER | Target price | Gain % |
2019 | 1.46 | 113 | 0.18 | 7.85 | 1.80 | 23% |
2020 | 1.46 | 150 | 0.23 | 5.92 | 2.33 | 60% |
2021 | 1.46 | 250 | 0.39 | 3.55 | 3.89 | 166% |
Chart | Stock Name | Last | Change | Volume |
---|
Created by OTB | Mar 04, 2020
OTB
Ok.
Will do.
Thank you for your support.
Hope Jaks will be my Miss Universe in 2020 and 2021.
It is so difficult to find a good stock now.
2020-02-19 16:20