The Discounted Cash Flow (DCF) valuation of China Dongxiang (Group) Co Ltd (3818.HK) is 0.74 HKD. With the latest stock price at 0.49 HKD, the upside of China Dongxiang (Group) Co Ltd based on DCF is 52.0%.
Based on the latest price of 0.49 HKD and our DCF valuation, China Dongxiang (Group) Co Ltd (3818.HK) is a buy. buying 3818.HK stocks now will result in a potential gain of 52.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 12.0% | 10.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.68 - 0.85 | 0.74 |
| Upside | 37.9% - 73.2% | 52.0% |