The Discounted Cash Flow (DCF) valuation of Yihai International Holding Ltd (1579.HK) is 11.93 HKD. With the latest stock price at 13.62 HKD, the upside of Yihai International Holding Ltd based on DCF is -12.4%.
Based on the latest price of 13.62 HKD and our DCF valuation, Yihai International Holding Ltd (1579.HK) is a sell. selling 1579.HK stocks now will result in a potential gain of 12.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 12.1% | 10.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.95 - 15.48 | 11.93 |
| Upside | -26.9% - 13.6% | -12.4% |