The Discounted Cash Flow (DCF) valuation of Associated International Hotels Ltd (105.HK) is 7.92 HKD. With the latest stock price at 5.25 HKD, the upside of Associated International Hotels Ltd based on DCF is 50.9%.
Based on the latest price of 5.25 HKD and our DCF valuation, Associated International Hotels Ltd (105.HK) is a buy. buying 105.HK stocks now will result in a potential gain of 50.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.40 - 10.73 | 7.92 |
| Upside | 21.9% - 104.3% | 50.9% |