The Discounted Cash Flow (DCF) valuation of MTR Corp Ltd (66.HK) is 35.63 HKD. With the latest stock price at 27.85 HKD, the upside of MTR Corp Ltd based on DCF is 27.9%.
Based on the latest price of 27.85 HKD and our DCF valuation, MTR Corp Ltd (66.HK) is a buy. buying 66.HK stocks now will result in a potential gain of 27.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.50 - 48.98 | 35.63 |
| Upside | -1.3% - 75.9% | 27.9% |