The Discounted Cash Flow (DCF) valuation of Pan Asia Data Holdings Inc (1561.HK) is (19.95) HKD. With the latest stock price at 0.09 HKD, the upside of Pan Asia Data Holdings Inc based on DCF is -23571.1%.
Based on the latest price of 0.09 HKD and our DCF valuation, Pan Asia Data Holdings Inc (1561.HK) is a sell. selling 1561.HK stocks now will result in a potential gain of 23571.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.7% | 5.9% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (151.11) - (11.13) | (19.95) |
| Upside | -177877.3% - -13198.5% | -23571.1% |