Hailiang Education Group Inc. (HLG) Simple Excess Return Model - Discounting Cash Flows
HLG
Hailiang Education Group Inc.
HLG (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Return On Equity

Return on Equity

Return On Equity (ROE) is used to estimate the Earnings Per Share (EPS) expressed as a percentage of Book Value.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow in perpetuity. By default, this is equal to the yield of the U.S. 10 Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Results

Estimated Value 137.5 USD
Book value of equity invested 13.03 USD
Next year's estimated book value 13.55 USD
Present value of future excess returns 124.4 USD
Excess Return per share 2.04 USD
Cost of Equity (the discount rate) 4.14%
Average historical Return on Equity 19.61%
Average historical Payout Ratio
Payout Ratio used 87.25%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.22%

Historical and Forecasted Data

Monetary values in USD

Monetary values in USD

amounts except #

2021
Jun 30
LTM
Feb 08
2022
Jun 30
2023
Jun 30
2024
Jun 30
2025
Jun 30
2026
Jun 30
Beginning Book Value 11.11 13.22 13.22 13.55 13.89 14.23 14.59
Ending Book Value 13.22 13.03 13.55 13.89 14.23 14.59 14.95
EPS 1.41 1.32 2.59 2.66 2.72 2.79 2.86
Return on Equity 12.7% 9.95% 19.61% 19.61% 19.61% 19.61% 19.61%
Dividend per Share
2.26 2.32 2.38 2.44 2.5
Retained Earnings
0.33 0.339 0.347 0.356 0.365
Equity Cost per Share 0.46 0.548 0.548 0.561 0.575 0.59 0.604
Cost of Equity 4.14% 4.14% 4.14% 4.14% 4.14% 4.14% 4.14%
Excess Return 0.95 0.772 2.04 2.1 2.15 2.2 2.26

Monetary values in USD

amounts except #

Average LTM
Feb 08
2021
Jun 30
2020
Jun 30
2019
Jun 30
2018
Jun 30
2017
Jun 30
2016
Jun 30
2015
Jun 30
2014
Jun 30
2013
Jun 30
2012
Jun 30
Net Income 28.85 33.88 36.4 52.47 42.72 33.63 24.74 14.95 22.73 22.66 20.06 13.06
Total Equity 197.9 340.7 340.7 286.5 240.5 199.7 162.5 138.6 112.5 89.7 67.74
Return on Equity 19.61% 9.95% 12.7% 21.82% 21.39% 20.7% 17.85% 13.29% 25.34% 33.45%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 25.63 26.15 25.78 25.78 25.78 25.78 25.7 25.65 24.24 25.67 25.67 25.67
EPS 1.13 1.32 1.41 2.04 1.66 1.3 0.963 0.584 0.938 0.883 0.781 0.508
Dividend per Share
Book Value 7.69 13.03 13.22 11.11 9.33 7.75 6.32 5.4 4.64 3.49 2.64
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program