The Discounted Cash Flow (DCF) valuation of Tingyi (Cayman Islands) Holding Corp (322.HK) is 16.55 HKD. With the latest stock price at 12.72 HKD, the upside of Tingyi (Cayman Islands) Holding Corp based on DCF is 30.1%.
Based on the latest price of 12.72 HKD and our DCF valuation, Tingyi (Cayman Islands) Holding Corp (322.HK) is a buy. buying 322.HK stocks now will result in a potential gain of 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.3% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.46 - 24.99 | 16.55 |
| Upside | -2.1% - 96.4% | 30.1% |