The Discounted Cash Flow (DCF) valuation of Cosmopolitan International Holdings Ltd (120.HK) is 0.09 HKD. With the latest stock price at 0.08 HKD, the upside of Cosmopolitan International Holdings Ltd based on DCF is 18.6%.
Based on the latest price of 0.08 HKD and our DCF valuation, Cosmopolitan International Holdings Ltd (120.HK) is a buy. buying 120.HK stocks now will result in a potential gain of 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.4% | 4.1% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | (0.06) - 1.58 | 0.09 |
| Upside | -173.9% - 1871.6% | 18.6% |