The Discounted Cash Flow (DCF) valuation of CITIC Telecom International Holdings Ltd (1883.HK) is 4.05 HKD. With the latest stock price at 2.25 HKD, the upside of CITIC Telecom International Holdings Ltd based on DCF is 80.1%.
Based on the latest price of 2.25 HKD and our DCF valuation, CITIC Telecom International Holdings Ltd (1883.HK) is a buy. buying 1883.HK stocks now will result in a potential gain of 80.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.2% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.06 - 5.78 | 4.05 |
| Upside | 36.2% - 156.7% | 80.1% |