Roan Holdings Group Co (Roan Holdings Group Co) Intrinsic Value: DCF (Dividends Based) : $ (As of Apr. 28, 2024)

View and export this data going back to 2014. Start your Free Trial

What is Roan Holdings Group Co Intrinsic Value: DCF (Dividends Based)?

As of today (2024-04-28), Roan Holdings Group Co's intrinsic value calculated from the Discounted Dividend model is $.

Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.

Roan Holdings Group Co's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety % (DCF Dividends Based) using Discounted Dividend Model for Roan Holdings Group Co is

The historical rank and industry rank for Roan Holdings Group Co's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:

RAHGF's Price-to-DCF (Dividends Based) is not ranked ^*
in the Credit Services industry.
Industry Median: 0.74
* Ranked among companies with meaningful Price-to-DCF (Dividends Based) only.

Roan Holdings Group Co Intrinsic Value: DCF (Dividends Based) Historical Data

The historical data trend for Roan Holdings Group Co's Intrinsic Value: DCF (Dividends Based) 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.

Roan Holdings Group Co Intrinsic Value: DCF (Dividends Based) Chart

Roan Holdings Group Co Annual Data

Trend

Mar15

Mar16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Intrinsic Value: DCF (Dividends Based)

Get a 7-Day Free Trial

Roan Holdings Group Co Semi-Annual Data
	Sep14	Mar15	Sep15	Mar16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22
Intrinsic Value: DCF (Dividends Based)	Get a 7-Day Free Trial												-	-	-	-	-

Competitive Comparison of Roan Holdings Group Co's Intrinsic Value: DCF (Dividends Based)

For the Credit Services subindustry, Roan Holdings Group Co's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) 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.

Roan Holdings Group Co's Price-to-DCF (Dividends Based) Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Roan Holdings Group Co's Price-to-DCF (Dividends Based) distribution charts can be found below:

* The bar in red indicates where Roan Holdings Group Co's Price-to-DCF (Dividends Based) falls into.

Roan Holdings Group Co Intrinsic Value: DCF (Dividends Based) Calculation

This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DDM calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.66%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Dividend Growth Rate in the growth stage: g1 = %
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Dividends per Share: adjusted dividends per share = $.
GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.

All of the default settings can be changed in the DCF calculator and the results are calculated automatically.

Roan Holdings Group Co's Intrinsic Value: DCF (Dividends Based) for today is calculated as:

Intrinsic Value: DCF (Dividends Based)	=	Dividends per Share	*	{[(1+g1)/(1+d)	+	(1+g1)^2/(1+d)^2	+	...	+	(1+g1)^10/(1+d)^10]
	+	(1+g1)^10/(1+d)^10	*	[(1+g2)/(1+d)	+	(1+g2)^2/(1+d)^2	+	...	+	(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+)/(1+0.11) =
and y = (1+g2)/(1+d) = (1+)/(1+0.11) =

Intrinsic Value: DCF (Dividends Based)

Dividends per Share

{[x

x^2

...

x^10]

x^10

y^2

...

y^10]}

Dividends per Share

(1-x^10)

(1-x)

x^10

(1-y^10)

(1-y)]

Margin of Safety % (DCF Dividends Based)	=	(Intrinsic Value: DCF (Dividends Based)	-	Current Price)	/	Intrinsic Value: DCF (Dividends Based)
	=	(	-	0.16)	/

Roan Holdings Group Co (OTCPK:RAHGF) Intrinsic Value: DCF (Dividends Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Dividends model evaluates the companies based on their power of future dividend distribution instead of their assets.

Be Aware

What you need to know about Discounted Dividends model:

1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) and Intrinsic Value: DCF (Dividends Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.

Roan Holdings Group Co Intrinsic Value: DCF (Dividends Based) Related Terms

Thank you for viewing the detailed overview of Roan Holdings Group Co's Intrinsic Value: DCF (Dividends Based) provided by GuruFocus.com. Please click on the following links to see related term pages.

Roan Holdings Group Co (Roan Holdings Group Co) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Roan Holdings Group Co Ltd (OTCPK:RAHGF) » Definitions » Intrinsic Value: DCF (Dividends Based)

Comparable Companies

Traded in Other Exchanges

N/A

Address

147 Ganshui Lane, Yuhuangshannan Fund Town, Shangcheng District, Zhejiang, Hangzhou, CHN

Website

http://www.roanholdingsgroup.com

Roan Holdings Group Co Ltd functions in the financial services domain in the People's Republic of China. In association with its subsidiaries, it conducts the business of offering loans to various sectors such as supply chain finance, manufacturing, real estate, mineral, and energy. Its service offering includes Direct Lending Services, Financial Consulting Services, and Financial Leasing. It has two operating business lines, including business conducted by Adrie and its subsidiaries, management and assessment services and factoring business, and business conducted by Lixin Cayman and its subsidiaries, financial guarantee and consulting services.

Executives

Wong Jason Kon Man	director	ROOM 1102, 11/F, BEAUTIFUL GROUP TOWER, 77 CONNAUGHT ROAD CENTRAL, HONG KONG F4 00000
Alain Vincent Fontaine	director	51 FUNG SHING STREET, BLOCK 5, FLAT 22A, NGAU CHI WAN, KOWLOON K3 00000
Hong Wang	officer: Vice President	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Quan Zhou	officer: Vice President	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Yangwei Global Ltd	10 percent owner	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Ruiheng Global Ltd	10 percent owner	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Yonggang Qiao	officer: Chief Risk Management Advisor	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Jingping Li	director, 10 percent owner, officer: President and CEO	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Wen Qi	director, 10 percent owner	ROOM 1101, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Chan Stephen Sung Him	officer: Chief Financial Officer	2/F., 129 PRINCE EDWARD ROAD WEST, MONGKOK K3 00000
Jianfeng Zhang	officer: Vice President	ROOM 1103, 11TH FL., SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Si Shen	director	ROOM 2012, UNIT 1, BUILDING 2, NO. 899, FUCHUN ROAD, HANGZHOU, ZHEJIANG F4 830000
Wen Wang	officer: Caital Market Director	ROOM 1102, SATELLITE BLDG., 473 SATELLITE RD. ECONOMIC TECH DEV ZONE, URUMQI, XINJIANG F4 830000
Polar Asset Management Partners Inc.	10 percent owner	16 YORK STREET SUITE 2900, TORONTO A6 M5J 0E6
North Pole Capital Master Fund	10 percent owner	C/O POLAR ASSET MANAGEMENT PARTNERS INC., 401 BAY ST., SUITE 1900, PO BOX 19, TORONTO A6 M5H 2Y4