The Discounted Cash Flow (DCF) valuation of Lion Rock Group Ltd (1127.HK) is 5.48 HKD. With the latest stock price at 1.37 HKD, the upside of Lion Rock Group Ltd based on DCF is 299.9%.
Based on the latest price of 1.37 HKD and our DCF valuation, Lion Rock Group Ltd (1127.HK) is a buy. buying 1127.HK stocks now will result in a potential gain of 299.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.9% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.49 - 7.13 | 5.48 |
| Upside | 227.9% - 420.6% | 299.9% |