The Discounted Cash Flow (DCF) valuation of Li Ning Co Ltd (2331.HK) is 18.53 HKD. With the latest stock price at 15.40 HKD, the upside of Li Ning Co Ltd based on DCF is 20.4%.
Based on the latest price of 15.40 HKD and our DCF valuation, Li Ning Co Ltd (2331.HK) is a buy. buying 2331.HK stocks now will result in a potential gain of 20.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.1% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.98 - 25.58 | 18.53 |
| Upside | -2.7% - 66.1% | 20.4% |