The Discounted Cash Flow (DCF) valuation of China Tian Lun Gas Holdings Ltd (1600.HK) is 6.34 HKD. With the latest stock price at 2.91 HKD, the upside of China Tian Lun Gas Holdings Ltd based on DCF is 118.0%.
Based on the latest price of 2.91 HKD and our DCF valuation, China Tian Lun Gas Holdings Ltd (1600.HK) is a buy. buying 1600.HK stocks now will result in a potential gain of 118.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.10 - 9.78 | 6.34 |
| Upside | 40.8% - 236.2% | 118.0% |