The Discounted Cash Flow (DCF) valuation of Maoyan Entertainment (1896.HK) is 5.96 HKD. With the latest stock price at 7.70 HKD, the upside of Maoyan Entertainment based on DCF is -22.7%.
Based on the latest price of 7.70 HKD and our DCF valuation, Maoyan Entertainment (1896.HK) is a sell. selling 1896.HK stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 12.3% | 11.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.86 - 7.90 | 5.96 |
| Upside | -36.9% - 2.6% | -22.7% |