The Discounted Cash Flow (DCF) valuation of Tingyi (Cayman Islands) Holding Corp (322.HK) is 14.59 HKD. With the latest stock price at 11.10 HKD, the upside of Tingyi (Cayman Islands) Holding Corp based on DCF is 31.5%.
Based on the latest price of 11.10 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 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.02 - 18.58 | 14.59 |
| Upside | 8.3% - 67.4% | 31.5% |