The Discounted Cash Flow (DCF) valuation of CWT International Ltd (521.HK) is 9.10 HKD. With the latest stock price at 0.10 HKD, the upside of CWT International Ltd based on DCF is 9384.1%.
Based on the latest price of 0.10 HKD and our DCF valuation, CWT International Ltd (521.HK) is a buy. buying 521.HK stocks now will result in a potential gain of 9384.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.0% - 4.5% | 3.7% |
| Long-term Growth Rate | 1.0% - 2.7% | 1.9% |
| Fair Price | 4.72 - 70.34 | 9.10 |
| Upside | 4812.3% - 73170.6% | 9384.1% |