The Discounted Cash Flow (DCF) valuation of Jiayuan International Group Ltd (2768.HK) is (4.02) HKD. With the latest stock price at 0.17 HKD, the upside of Jiayuan International Group Ltd based on DCF is -2423.4%.
Based on the latest price of 0.17 HKD and our DCF valuation, Jiayuan International Group Ltd (2768.HK) is a sell. selling 2768.HK stocks now will result in a potential gain of 2423.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (5.96) - (3.37) | (4.02) |
| Upside | -3542.3% - -2048.7% | -2423.4% |