The Discounted Cash Flow (DCF) valuation of Affluent Foundation Holdings Ltd (1757.HK) is 0.10 HKD. With the latest stock price at 0.11 HKD, the upside of Affluent Foundation Holdings Ltd based on DCF is -9.9%.

Is 1757.HK a buy or a sell?

Based on the latest price of 0.11 HKD and our DCF valuation, Affluent Foundation Holdings Ltd (1757.HK) is a sell. Selling 1757.HK stocks now will result in a potential gain of 9.9%.

	Range	Selected
WACC / Discount Rate	5.3% - 7.4%	6.3%
Long-term Growth Rate	2.0% - 4.0%	3.0%
Fair Price	0.08 - 0.2	0.10
Upside	-31.4% - 79.5%	-9.9%

0.11 HKD

Stock Price

0.10 HKD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

1757.HK DCF Valuation: Revenue & Expenses Forecast

(HKD in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	241	254	289	320	347	368
% Growth	21%	6%	14%	11%	9%	6%

Cost of goods sold	(232)	(240)	(268)	(291)	(309)	(321)
% of Revenue	96%	95%	93%	91%	89%	87%

Selling, G&A expenses	(18)	(19)	(22)	(24)	(26)	(28)
% of Revenue	8%	8%	8%	8%	8%	8%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	11	11	13	14	15	16
% of Revenue	4%	4%	4%	4%	4%	4%

Tax expense	0	(1)	(3)	(4)	(6)	(8)
Tax rate	36%	22%	22%	22%	22%	22%

Net profit	1	4	9	15	21	27
% Margin	0%	2%	3%	5%	6%	7%