The Discounted Cash Flow (DCF) valuation of Pentamaster International Ltd (1665.HK) is 1.09 HKD. With the latest stock price at 0.99 HKD, the upside of Pentamaster International Ltd based on DCF is 10.0%.
Based on the latest price of 0.99 HKD and our DCF valuation, Pentamaster International Ltd (1665.HK) is a buy. buying 1665.HK stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 12.8% | 11.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.96 - 1.27 | 1.09 |
| Upside | -2.7% - 28.7% | 10.0% |