The Discounted Cash Flow (DCF) valuation of Henderson Land Development Co Ltd (12.HK) is (5.17) HKD. With the latest stock price at 24.30 HKD, the upside of Henderson Land Development Co Ltd based on DCF is -121.3%.
Based on the latest price of 24.30 HKD and our DCF valuation, Henderson Land Development Co Ltd (12.HK) is a sell. selling 12.HK stocks now will result in a potential gain of 121.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 13.3% | 8.8% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (16.37) - 455.03 | (5.17) |
| Upside | -167.4% - 1772.6% | -121.3% |