The Discounted Cash Flow (DCF) valuation of Sunlight Real Estate Investment Trust (435.HK) is 6.17 HKD. With the latest stock price at 2.03 HKD, the upside of Sunlight Real Estate Investment Trust based on DCF is 203.8%.
Based on the latest price of 2.03 HKD and our DCF valuation, Sunlight Real Estate Investment Trust (435.HK) is a buy. buying 435.HK stocks now will result in a potential gain of 203.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.3% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.17 - 10.12 | 6.17 |
| Upside | 105.2% - 398.7% | 203.8% |