The Discounted Cash Flow (DCF) valuation of Crystal International Group Ltd (2232.HK) is 11.57 HKD. With the latest stock price at 6.07 HKD, the upside of Crystal International Group Ltd based on DCF is 90.7%.
Based on the latest price of 6.07 HKD and our DCF valuation, Crystal International Group Ltd (2232.HK) is a buy. buying 2232.HK stocks now will result in a potential gain of 90.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.89 - 14.16 | 11.57 |
| Upside | 63.0% - 133.3% | 90.7% |