In this part of the analysis, we will look at the SWOT analysis and intrinsic value of the company.
I did a DCF intrinsic value calculation. I used average free cash flow growth rate as 0% (to be ultra-conservative) and discount rate as 9%. The intrinsic value I got was $0.35. The latest quarter NAV is at $0.30. Thus, it is around 32% undervalued when using the NAV.
Even with 0% CF growth rate, the stock is very much undervalued with very high MOS. I feel buying Dapai is almost a risk-free purchase as the company is debt-free, has lots of cash and intrinsic value is high.