GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » Dadi Education Holdings Ltd (HKSE:08417) » Definitions » Intrinsic Value: Projected FCF

Dadi Education Holdings (HKSE:08417) Intrinsic Value: Projected FCF : HK$0.02 (As of Dec. 15, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Dadi Education Holdings 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 (2024-12-15), Dadi Education Holdings's Intrinsic Value: Projected FCF is HK$0.02. The stock price of Dadi Education Holdings is HK$0.01. Therefore, Dadi Education Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Dadi Education Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:08417' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.43   Med: 0.54   Max: 1.67
Current: 0.5

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Dadi Education Holdings was 1.67. The lowest was 0.43. And the median was 0.54.

HKSE:08417's Price-to-Projected-FCF is ranked better than
72.33% of 159 companies
in the Education industry
Industry Median: 0.82 vs HKSE:08417: 0.50

Dadi Education Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Dadi Education Holdings'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.

Dadi Education Holdings Intrinsic Value: Projected FCF Chart

Dadi Education Holdings Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.06 0.06 0.05 0.03 0.02

Dadi Education Holdings Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
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 - - - 0.02 -

Competitive Comparison of Dadi Education Holdings's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, Dadi Education Holdings'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.


Dadi Education Holdings's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, Dadi Education Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Dadi Education Holdings's Price-to-Projected-FCF falls into.



Dadi Education Holdings 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 Dadi Education Holdings's Free Cash Flow(6 year avg) = HK$-0.87.

Dadi Education Holdings'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.87+55.728*0.8)/1750.400
=0.02

* 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.


Dadi Education Holdings  (HKSE:08417) 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.

Dadi Education Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.01/0.020737942248349
=0.48

* 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.


Dadi Education Holdings Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Dadi Education Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Dadi Education Holdings Business Description

Traded in Other Exchanges
N/A
Address
7th Floor, 700 Nathan Road, Units Nos. 702 and 703, Mong Kok, Kowloon, Hong Kong, HKG
Dadi Education Holdings Ltd provides overseas studies consultancy services. The company offers secondary education and higher education studies to students in the United Kingdom, Australia, and Canada. The firm delivers consultancy services including study locations, academic requirements of study programs, applications for the study programs and accommodation and travelling arrangements among others. It geographically operates in Australia, Canada, New Zealand, United States, United Kingdom and Others.
Executives
Song Wen Xia 2101 Beneficial owner
Grand Courage Investments Limited 2101 Beneficial owner
Chung Wang Lung 2101 Beneficial owner
Yin Xiao Pei 2101 Beneficial owner
Leng Lisa Chunying 2101 Beneficial owner
Zeming Pty Limited 2101 Beneficial owner

Dadi Education Holdings Headlines

No Headlines