The Discounted Cash Flow (DCF) valuation of Harbin Electric Co Ltd (1133.HK) is 11.08 HKD. With the latest stock price at 20.72 HKD, the upside of Harbin Electric Co Ltd based on DCF is -46.5%.
Based on the latest price of 20.72 HKD and our DCF valuation, Harbin Electric Co Ltd (1133.HK) is a sell. selling 1133.HK stocks now will result in a potential gain of 46.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.4% | 10.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.27 - 14.93 | 11.08 |
| Upside | -55.3% - -28.0% | -46.5% |