The Discounted Cash Flow (DCF) valuation of Shui On Land Ltd (272.HK) is 5.78 HKD. With the latest stock price at 0.52 HKD, the upside of Shui On Land Ltd based on DCF is 1012.4%.
Based on the latest price of 0.52 HKD and our DCF valuation, Shui On Land Ltd (272.HK) is a buy. buying 272.HK stocks now will result in a potential gain of 1012.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.05 - 8.59 | 5.78 |
| Upside | 679.5% - 1551.7% | 1012.4% |