The Discounted Cash Flow (DCF) valuation of Tristate Holdings Ltd (458.HK) is 13.39 HKD. With the latest stock price at 2.40 HKD, the upside of Tristate Holdings Ltd based on DCF is 458.1%.
Based on the latest price of 2.40 HKD and our DCF valuation, Tristate Holdings Ltd (458.HK) is a buy. buying 458.HK stocks now will result in a potential gain of 458.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.2% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.44 - 19.07 | 13.39 |
| Upside | 335.0% - 694.6% | 458.1% |