The Discounted Cash Flow (DCF) valuation of Niraku GC Holdings Inc (1245.HK) is 0.81 HKD. With the latest stock price at 0.19 HKD, the upside of Niraku GC Holdings Inc based on DCF is 340.4%.
Based on the latest price of 0.19 HKD and our DCF valuation, Niraku GC Holdings Inc (1245.HK) is a buy. buying 1245.HK stocks now will result in a potential gain of 340.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.40 - 1.55 | 0.81 |
| Upside | 115.9% - 735.9% | 340.4% |