The Discounted Cash Flow (DCF) valuation of China Merchants Commercial Real Estate Investment Trust (1503.HK) is 6.02 HKD. With the latest stock price at 1.25 HKD, the upside of China Merchants Commercial Real Estate Investment Trust based on DCF is 381.3%.
Based on the latest price of 1.25 HKD and our DCF valuation, China Merchants Commercial Real Estate Investment Trust (1503.HK) is a buy. buying 1503.HK stocks now will result in a potential gain of 381.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.13 - 9.41 | 6.02 |
| Upside | 230.7% - 652.7% | 381.3% |