The Discounted Cash Flow (DCF) valuation of Next Digital Ltd (282.HK) is (3.28) HKD. With the latest stock price at 0.29 HKD, the upside of Next Digital Ltd based on DCF is -1232.2%.
Based on the latest price of 0.29 HKD and our DCF valuation, Next Digital Ltd (282.HK) is a sell. selling 282.HK stocks now will result in a potential gain of 1232.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.6% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (28.42) - (1.91) | (3.28) |
| Upside | -9899.4% - -758.6% | -1232.2% |