The Discounted Cash Flow (DCF) valuation of Cogobuy Group (400.HK) is 1.19 HKD. With the latest stock price at 1.34 HKD, the upside of Cogobuy Group based on DCF is -11.2%.
Based on the latest price of 1.34 HKD and our DCF valuation, Cogobuy Group (400.HK) is a sell. selling 400.HK stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.6% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.62 - 2.37 | 1.19 |
| Upside | -53.5% - 76.9% | -11.2% |