The Discounted Cash Flow (DCF) valuation of XD Inc (2400.HK) is 29.80 HKD. With the latest stock price at 50.95 HKD, the upside of XD Inc based on DCF is -41.5%.
Based on the latest price of 50.95 HKD and our DCF valuation, XD Inc (2400.HK) is a sell. selling 2400.HK stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 13.3% | 11.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25.29 - 37.70 | 29.80 |
| Upside | -50.4% - -26.0% | -41.5% |