The Discounted Cash Flow (DCF) valuation of Li Ning Co Ltd (2331.HK) is 18.57 HKD. With the latest stock price at 19.70 HKD, the upside of Li Ning Co Ltd based on DCF is -5.7%.
Based on the latest price of 19.70 HKD and our DCF valuation, Li Ning Co Ltd (2331.HK) is a sell. selling 2331.HK stocks now will result in a potential gain of 5.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.1% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.98 - 25.76 | 18.57 |
| Upside | -24.0% - 30.8% | -5.7% |