The Discounted Cash Flow (DCF) valuation of China Modern Dairy Holdings Ltd (1117.HK) is 0.68 HKD. With the latest stock price at 1.10 HKD, the upside of China Modern Dairy Holdings Ltd based on DCF is -37.9%.
Based on the latest price of 1.10 HKD and our DCF valuation, China Modern Dairy Holdings Ltd (1117.HK) is a sell. selling 1117.HK stocks now will result in a potential gain of 37.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.8% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.44) - 6.49 | 0.68 |
| Upside | -139.9% - 489.7% | -37.9% |