The Discounted Cash Flow (DCF) valuation of C.banner International Holdings Ltd (1028.HK) is 0.45 HKD. With the latest stock price at 0.25 HKD, the upside of C.banner International Holdings Ltd based on DCF is 81.6%.
Based on the latest price of 0.25 HKD and our DCF valuation, C.banner International Holdings Ltd (1028.HK) is a buy. buying 1028.HK stocks now will result in a potential gain of 81.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 11.1% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.38 - 0.62 | 0.45 |
| Upside | 51.4% - 147.7% | 81.6% |