The Discounted Cash Flow (DCF) valuation of MGM China Holdings Ltd (2282.HK) is 20.10 HKD. With the latest stock price at 11.16 HKD, the upside of MGM China Holdings Ltd based on DCF is 80.1%.
Based on the latest price of 11.16 HKD and our DCF valuation, MGM China Holdings Ltd (2282.HK) is a buy. buying 2282.HK stocks now will result in a potential gain of 80.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.65 - 25.10 | 20.10 |
| Upside | 49.2% - 124.9% | 80.1% |