The Discounted Cash Flow (DCF) valuation of Changyou Alliance Group Ltd (1039.HK) is 0.06 HKD. With the latest stock price at 0.04 HKD, the upside of Changyou Alliance Group Ltd based on DCF is 40.9%.
Based on the latest price of 0.04 HKD and our DCF valuation, Changyou Alliance Group Ltd (1039.HK) is a buy. buying 1039.HK stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 18.4% | 11.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.01) - 0.69 | 0.06 |
| Upside | -122.2% - 1472.9% | 40.9% |