The Discounted Cash Flow (DCF) valuation of Swire Pacific Ltd (19.HK) is 93.98 HKD. With the latest stock price at 70.55 HKD, the upside of Swire Pacific Ltd based on DCF is 33.2%.
Based on the latest price of 70.55 HKD and our DCF valuation, Swire Pacific Ltd (19.HK) is a buy. buying 19.HK stocks now will result in a potential gain of 33.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 44.18 - 266.34 | 93.98 |
| Upside | -37.4% - 277.5% | 33.2% |