The Discounted Cash Flow (DCF) valuation of Mayer Holdings Ltd (1116.HK) is 0.38 HKD. With the latest stock price at 0.32 HKD, the upside of Mayer Holdings Ltd based on DCF is 20.1%.
Based on the latest price of 0.32 HKD and our DCF valuation, Mayer Holdings Ltd (1116.HK) is a buy. buying 1116.HK stocks now will result in a potential gain of 20.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.21 - 0.98 | 0.38 |
| Upside | -33.0% - 210.9% | 20.1% |