The Discounted Cash Flow (DCF) valuation of Wharf Real Estate Investment Company Ltd (1997.HK) is 45.24 HKD. With the latest stock price at 19.42 HKD, the upside of Wharf Real Estate Investment Company Ltd based on DCF is 133.0%.
Based on the latest price of 19.42 HKD and our DCF valuation, Wharf Real Estate Investment Company Ltd (1997.HK) is a buy. buying 1997.HK stocks now will result in a potential gain of 133.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.7% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 34.27 - 64.04 | 45.24 |
| Upside | 76.5% - 229.8% | 133.0% |