Zhong Ji Longevity Science Group (HKSE:00767) Intrinsic Value: Projected FCF : HK$0.07 (As of May. 26, 2024)

View and export this data going back to 1995. Start your Free Trial

What is Zhong Ji Longevity Science Group 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 (2024-05-26), Zhong Ji Longevity Science Group's Intrinsic Value: Projected FCF is HK$0.07. The stock price of Zhong Ji Longevity Science Group is HK$0.23. Therefore, Zhong Ji Longevity Science Group's Price-to-Intrinsic-Value-Projected-FCF of today is 3.3.

The historical rank and industry rank for Zhong Ji Longevity Science Group's Intrinsic Value: Projected FCF or its related term are showing as below:

HKSE:00767' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.2 Med: 1.93 Max: 69
Current: 3.29

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Zhong Ji Longevity Science Group was 69.00. The lowest was 0.20. And the median was 1.93.

HKSE:00767's Price-to-Projected-FCF is ranked worse than
86.05% of 294 companies
in the Credit Services industry
Industry Median: 0.775 vs HKSE:00767: 3.29

Zhong Ji Longevity Science Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Zhong Ji Longevity Science Group'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.

Zhong Ji Longevity Science Group Intrinsic Value: Projected FCF Chart

Zhong Ji Longevity Science Group Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

1.13

-0.06

0.03

0.09

0.07

Zhong Ji Longevity Science Group Semi-Annual Data
	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															0.03	-	0.09	-	0.07

Competitive Comparison of Zhong Ji Longevity Science Group's Intrinsic Value: Projected FCF

For the Credit Services subindustry, Zhong Ji Longevity Science Group'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.

Zhong Ji Longevity Science Group's Price-to-Projected-FCF Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Zhong Ji Longevity Science Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Zhong Ji Longevity Science Group's Price-to-Projected-FCF falls into.

Zhong Ji Longevity Science Group 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 Zhong Ji Longevity Science Group's Free Cash Flow(6 year avg) = HK$-22.36.

Zhong Ji Longevity Science Group'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 (Dec23)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	-22.363285714286	+	403.403	*	0.8)	/	1546.641
	=	0.07

Zhong Ji Longevity Science Group (HKSE:00767) 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.

Zhong Ji Longevity Science Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	0.23	/	0.071002939375707
	=	3.24

Zhong Ji Longevity Science Group Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Zhong Ji Longevity Science Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Zhong Ji Longevity Science Group (HKSE:00767) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Zhong Ji Longevity Science Group Ltd (HKSE:00767) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

255-257 Gloucester Road, Suite Nos. 01-03, 19th Floor, Sino Plaza, Causeway Bay, Hong Kong, HKG

Website

https://www.irasia.com/listco/hk/zhongjilongevity

Zhong Ji Longevity Science Group Ltd is an investment holding company engaged in the business of loan facilitation services business, money lending business, securities and investment business, financial and investment advisory and property investment. It is also engaged in research and development and production of longevity biological products, as well as the development of medical service business including cell and gene therapy and detection test. Its segments consist of Loan facilitation services; Money lending; Securities and other investments; Financial and investment advisory; and Property investment. It derives the majority of revenue from Money Lending segment that loan financing for interest income.

Executives

Chainrai Balram	2101 Beneficial owner
Butani Pap Udharam	2101 Beneficial owner
Li Yan	2101 Beneficial owner
So Hoi Wing Jackson	2101 Beneficial owner
Wong So Wai
Speedy Brilliant Investments Limited	2101 Beneficial owner
Zhou Disun	2201 Interest of corporation controlled by you
Allied Summit Inc.	2101 Beneficial owner
Su Weibiao	2201 Interest of corporation controlled by you
Ma Hongyi	2201 Interest of corporation controlled by you
Harmony Delight Holdings Limited	2101 Beneficial owner
China International Osteoarticular Medical Group Limited	2201 Interest of corporation controlled by you
Zhong Ji 1 International Medical Group (hong Kong) Limited	2101 Beneficial owner
Ng Kwok Fai	2201 Interest of corporation controlled by you
Su Weibiao	2101 Beneficial owner

Zhong Ji Longevity Science Group (HKSE:00767) Headlines

No Headlines