The Discounted Cash Flow (DCF) valuation of HKBN Ltd (1310.HK) is 6.04 HKD. With the latest stock price at 5.00 HKD, the upside of HKBN Ltd based on DCF is 20.7%.
Based on the latest price of 5.00 HKD and our DCF valuation, HKBN Ltd (1310.HK) is a buy. buying 1310.HK stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 10.2% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.73 - 44.91 | 6.04 |
| Upside | -85.4% - 798.2% | 20.7% |