The Discounted Cash Flow (DCF) valuation of HKBN Ltd (1310.HK) is 8.39 HKD. With the latest stock price at 7.84 HKD, the upside of HKBN Ltd based on DCF is 7.0%.
Based on the latest price of 7.84 HKD and our DCF valuation, HKBN Ltd (1310.HK) is a buy. buying 1310.HK stocks now will result in a potential gain of 7.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.4% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.53 - 39.92 | 8.39 |
| Upside | -67.7% - 409.1% | 7.0% |