GURUFOCUS.COM » STOCK LIST » Industrials » Construction » D&G Technology Holding Co Ltd (HKSE:01301) » Definitions » Intrinsic Value: Projected FCF

D&G Technology Holding Co (HKSE:01301) Intrinsic Value: Projected FCF : HK$0.84 (As of Jun. 05, 2025)


View and export this data going back to 2015. Start your Free Trial

What is D&G Technology Holding Co Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-05), D&G Technology Holding Co's Intrinsic Value: Projected FCF is HK$0.84. The stock price of D&G Technology Holding Co is HK$0.75. Therefore, D&G Technology Holding Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for D&G Technology Holding Co's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:01301' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.87   Med: 1.56   Max: 2.23
Current: 0.89

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of D&G Technology Holding Co was 2.23. The lowest was 0.87. And the median was 1.56.

HKSE:01301's Price-to-Projected-FCF is ranked better than
52.81% of 1193 companies
in the Construction industry
Industry Median: 0.94 vs HKSE:01301: 0.89

D&G Technology Holding Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for D&G Technology Holding Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

D&G Technology Holding Co Intrinsic Value: Projected FCF Chart

D&G Technology Holding Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.56 0.75 0.81 0.82 0.84

D&G Technology Holding Co Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.81 - 0.82 - 0.84

Competitive Comparison of D&G Technology Holding Co's Intrinsic Value: Projected FCF

For the Engineering & Construction subindustry, D&G Technology Holding Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


D&G Technology Holding Co's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, D&G Technology Holding Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where D&G Technology Holding Co's Price-to-Projected-FCF falls into.


;
;

D&G Technology Holding Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get D&G Technology Holding Co's Free Cash Flow(6 year avg) = HK$5.60.

D&G Technology Holding Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*5.597+603.533*0.8)/638.800
=0.84

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


D&G Technology Holding Co  (HKSE:01301) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

D&G Technology Holding Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.75/0.83924829036101
=0.89

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


D&G Technology Holding Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of D&G Technology Holding Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


D&G Technology Holding Co Business Description

Traded in Other Exchanges
N/A
Address
No.12 Yinghua Road, Yongqing Industrial Park, Yongqing County, Hebei Province, Langfang City, CHN
D&G Technology Holding Co Ltd is a medium-to-large-scale asphalt mixing plant manufacturer and service provider in China. Its products include conventional hot-mix asphalt mixing plants and hot-mix asphalt mixing recycling plants. Asphalt mixtures produced by the company are used in road construction and maintenance projects, including constructing and maintaining all grades of roads and highways. The company has one operating segment: sales of asphalt mixing plants, spare parts, other asphalt specialty equipment, and modified equipment. It also offers asphalt mixing plant customer services, including sales of spare parts and components, and provision of equipment modification services and leasing of asphalt mixing plants through operating leases.
Executives
Choi Hung Nang 2101 Beneficial owner
Tin Suen Chu 2202 Interest of your spouse
Prima Dg Investment Holding Company Limited 2101 Beneficial owner
Ocean Equity Partners Fund Gp Limited 2201 Interest of corporation controlled by you
Ocean Equity Partners Fund L.p. 2201 Interest of corporation controlled by you
Regal Sky Holdings Limited 2101 Beneficial owner

D&G Technology Holding Co Headlines

No Headlines