Jianan Yunzhi Research Report: The stock price is moderately underestimated, but the increase in the next year is limited

In the future, there may be a slight decline and a high correlation with the price of BTC

to sum up

Although Jianan Yunzhi reported lower-than-expected growth in the first three quarters of 2019, the growth rate of the entire industry was also declining due to the Bitcoin bear market. However, the company's free cash flow and revenue both declined significantly, along with higher cost of sales. There may be a slight decline in the future.

catalyst

1. Mining machine business: We expect the core business will continue to grow well and occupy more market share. The company will use the cash obtained from the listing to strengthen R & D and further accelerate the launch of new products.

2. Expectation of Bitcoin price increase: The total supply of Bitcoin is limited to 21 million pieces. Every time 210,000 bitcoins are newly mined, miners receive half of the block reward for mining, and the bitcoin halving is every four years An event that happened once. "Half" means that the number of bitcoins produced per block is halved, and the supply of bitcoin is slowed down. The market price is directly proportional to the quantity demanded and inversely proportional to the supply quantity. The market expects that halving Bitcoin will directly cause the price of Bitcoin to rise, and the demand for mining machines will be more intense.

risk

Net cash flow loss-During the year ended December 31, 2018, Jianan Yunzhi ’s operating activities had a negative cash flow of 12.7 million yuan (US $ 1.8 million), which During the month, it suffered another net loss of 236.3 million yuan (US $ 33.1 million). Jianan Yunzhi may not be able to maintain or increase profitability in the long term. The inability to generate positive cash flow from operating activities will greatly affect financing costs.

Discounted cash flow analysis (DCF)

Based on the weighted average capital cost of 4.355%, operating income growth rate of 10%, and long-term growth rate of 3.5%, we estimate the intrinsic value of Jianan Yunzhi as $ 2.11.

Comparative analysis of similar companies (Comps)

After analyzing the basic situation, we conclude that, assuming a 25% percentile of P / E and P / TBV to convert the stock price, we estimate that the intrinsic value of Jianan Yunzhi is $ 2.315.

Total value calculation

We weighted the two analysis methods by 60% (DCF) and 40% (Comps), respectively, and the final target price was $ 2.21. We studied the hidden value based on the 25th percentile price-earnings ratio and P / TBV multiples. The implied stock price in P / TBV multiples is $ 1.87, and the median in P / E multiples is $ 2.76. Our target price of $ 2.21 is almost exactly between these two numbers.

Disclaimer:

  • Beware of illegal financial activities under the banner of blockchain and new technologies. The standard consensus firmly resists the use of blockchain for illegal fund-raising, online pyramid schemes, ICOs, various variants, and dissemination of bad information.

We will continue to update Blocking; if you have any questions or suggestions, please contact us!

Share:

Was this article helpful?

93 out of 132 found this helpful

Discover more

Market

Layout for many years but little known? Exploring the full picture and opportunities of the Japanese Web3 encryption market

What is the current situation of the Japanese cryptocurrency market? Who are the key participants? How can one partic...

Blockchain

Hilariously Hot Crypto Drama: FTX and Genesis Global Trading Settle for a Cool $175 Million

Bankruptcy Court Approves $175 Million Settlement between Cryptocurrency Companies FTX and Genesis in New York

Blockchain

Raise $130 million! Encrypted exchange INX will issue securities tokens via IPO

According to Coindesk's August 20 report, the incremental exchange startup INX Limited plans to raise $129.5 mil...

Opinion

Bloomberg Thousands of Words Uncover How SBF's Elite Parents Helped Him Build a Cryptocurrency Empire?

A tall building rises from flat ground, and the success of FTX is not the result of one person's efforts. With the ba...

Blockchain

Bloomberg Interview with He Yi: My relationship with CZ is that of a mentor, friend, and spouse.

He Yi referred to Zhao as a comrade-in-arms and also as a college roommate. She said that their relationship only beg...

Blockchain

The consensus of using "money" to forge coins - a high-tech that condenses developers' miners' exchanges and users

In 1776, the American Revolutionary War broke out. Why is this war going to fight? The American side said that "...