The Discounted Cash Flow (DCF) valuation of Stella International Holdings Ltd (1836.HK) is 26.55 HKD. With the latest stock price at 14.24 HKD, the upside of Stella International Holdings Ltd based on DCF is 86.5%.
Based on the latest price of 14.24 HKD and our DCF valuation, Stella International Holdings Ltd (1836.HK) is a buy. buying 1836.HK stocks now will result in a potential gain of 86.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 21.86 - 34.85 | 26.55 |
| Upside | 53.5% - 144.7% | 86.5% |