The Discounted Cash Flow (DCF) valuation of China Dili Group (1387.HK) is 0.68 HKD. With the latest stock price at 0.66 HKD, the upside of China Dili Group based on DCF is 3.6%.
Based on the latest price of 0.66 HKD and our DCF valuation, China Dili Group (1387.HK) is a buy. buying 1387.HK stocks now will result in a potential gain of 3.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.48 - 1.09 | 0.68 |
| Upside | -26.6% - 65.6% | 3.6% |