The Discounted Cash Flow (DCF) valuation of Thelloy Development Group Ltd (1546.HK) is 0.37 HKD. With the latest stock price at 0.09 HKD, the upside of Thelloy Development Group Ltd based on DCF is 325.7%.
Based on the latest price of 0.09 HKD and our DCF valuation, Thelloy Development Group Ltd (1546.HK) is a buy. buying 1546.HK stocks now will result in a potential gain of 325.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.2% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.26 - 0.68 | 0.37 |
| Upside | 194.4% - 676.9% | 325.7% |