The Discounted Cash Flow (DCF) valuation of Jiayuan Services Holdings Ltd (1153.HK) is 0.23 HKD. With the latest stock price at 0.45 HKD, the upside of Jiayuan Services Holdings Ltd based on DCF is -47.7%.
Based on the latest price of 0.45 HKD and our DCF valuation, Jiayuan Services Holdings Ltd (1153.HK) is a sell. selling 1153.HK stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 11.3% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.20 - 0.31 | 0.23 |
| Upside | -54.8% - -30.8% | -47.7% |