The Discounted Cash Flow (DCF) valuation of Yuexiu Property Co Ltd (123.HK) is 31.41 HKD. With the latest stock price at 3.70 HKD, the upside of Yuexiu Property Co Ltd based on DCF is 749.0%.
Based on the latest price of 3.70 HKD and our DCF valuation, Yuexiu Property Co Ltd (123.HK) is a buy. buying 123.HK stocks now will result in a potential gain of 749.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.1% - 11.5% | 7.3% |
| Long-term Growth Rate | 1.0% - 2.8% | 1.9% |
| Fair Price | 4.50 - 1,177.92 | 31.41 |
| Upside | 21.6% - 31735.8% | 749.0% |