The Discounted Cash Flow (DCF) valuation of Yadea Group Holdings Ltd (1585.HK) is 19.22 HKD. With the latest stock price at 13.00 HKD, the upside of Yadea Group Holdings Ltd based on DCF is 47.8%.
Based on the latest price of 13.00 HKD and our DCF valuation, Yadea Group Holdings Ltd (1585.HK) is a buy. buying 1585.HK stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.8% | 8.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 16.52 - 23.41 | 19.22 |
| Upside | 27.1% - 80.1% | 47.8% |