The Discounted Cash Flow (DCF) valuation of Nagacorp Ltd (3918.HK) is 4.66 HKD. With the latest stock price at 4.01 HKD, the upside of Nagacorp Ltd based on DCF is 16.2%.
Based on the latest price of 4.01 HKD and our DCF valuation, Nagacorp Ltd (3918.HK) is a buy. buying 3918.HK stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.89 - 13.21 | 4.66 |
| Upside | -28.0% - 229.3% | 16.2% |