The Discounted Cash Flow (DCF) valuation of Tongdao Liepin Group (6100.HK) is 3.08 HKD. With the latest stock price at 3.59 HKD, the upside of Tongdao Liepin Group based on DCF is -14.2%.
Based on the latest price of 3.59 HKD and our DCF valuation, Tongdao Liepin Group (6100.HK) is a sell. selling 6100.HK stocks now will result in a potential gain of 14.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.2% | 9.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.66 - 4.10 | 3.08 |
| Upside | -26.0% - 14.1% | -14.2% |