The Discounted Cash Flow (DCF) valuation of Huazhu Group Ltd (1179.HK) is 28.47 HKD. With the latest stock price at 25.80 HKD, the upside of Huazhu Group Ltd based on DCF is 10.3%.
Based on the latest price of 25.80 HKD and our DCF valuation, Huazhu Group Ltd (1179.HK) is a buy. buying 1179.HK stocks now will result in a potential gain of 10.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.3% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 21.21 - 44.72 | 28.47 |
| Upside | -17.8% - 73.3% | 10.3% |