The Discounted Cash Flow (DCF) valuation of S.A.S. Dragon Holdings Ltd (1184.HK) is 20.53 HKD. With the latest stock price at 4.22 HKD, the upside of S.A.S. Dragon Holdings Ltd based on DCF is 386.4%.
Based on the latest price of 4.22 HKD and our DCF valuation, S.A.S. Dragon Holdings Ltd (1184.HK) is a buy. buying 1184.HK stocks now will result in a potential gain of 386.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 9.7% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.26 - 30.64 | 20.53 |
| Upside | 285.3% - 626.0% | 386.4% |