The Discounted Cash Flow (DCF) valuation of Brilliance China Automotive Holdings Ltd (1114.HK) is 0.58 HKD. With the latest stock price at 3.21 HKD, the upside of Brilliance China Automotive Holdings Ltd based on DCF is -81.8%.
Based on the latest price of 3.21 HKD and our DCF valuation, Brilliance China Automotive Holdings Ltd (1114.HK) is a sell. selling 1114.HK stocks now will result in a potential gain of 81.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.0% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.90) - 1.21 | 0.58 |
| Upside | -221.5% - -62.4% | -81.8% |