The Discounted Cash Flow (DCF) valuation of Xiamen International Port Co Ltd (3378.HK) is 2.53 HKD. With the latest stock price at 2.24 HKD, the upside of Xiamen International Port Co Ltd based on DCF is 13.0%.
Based on the latest price of 2.24 HKD and our DCF valuation, Xiamen International Port Co Ltd (3378.HK) is a buy. buying 3378.HK stocks now will result in a potential gain of 13.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.2% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.57 - 7.50 | 2.53 |
| Upside | -74.7% - 234.6% | 13.0% |