The Discounted Cash Flow (DCF) valuation of Razer Inc (1337.HK) is 1.61 HKD. With the latest stock price at 2.80 HKD, the upside of Razer Inc based on DCF is -42.4%.
Based on the latest price of 2.80 HKD and our DCF valuation, Razer Inc (1337.HK) is a sell. selling 1337.HK stocks now will result in a potential gain of 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 13.5% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.24 - 2.67 | 1.61 |
| Upside | -55.7% - -4.6% | -42.4% |