Skip to content

SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) — DCF Valuation Summary

Based on a DCF model, SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) has an estimated fair value of $51.90, compared to a current price of $13.28.

Model Assumptions & Verdict

Using a WACC of 7.0%, a terminal growth rate of 2.5%, and projected FCF growth of 10.0%, the model suggests HDL is currently undervalued with upside/downside of +291.0% versus the current price.

Verdict: Undervalued — Upside / Downside: +291.0%

DeepViews
VALUATION

DCF Valuation Calculator

[01]
Enter Company Ticker
Quick search:
Model Inputs & Results
[02]DCF Assumptions

Growth Stage

Rate declines linearly to terminal rate over projection period

$0

Negative or zero FCF — DCF model is not applicable. Enter a positive value or use alternative valuation methods.

10.0%
-10%40%

Terminal Stage

Perpetuity growth after projection period

2.5%
0%5%
10.0%
4%20%
$0
0.00B

Search for a company to start DCF analysis

Enter a ticker symbol and data will auto-populate into the model

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.