The Discounted Cash Flow (DCF) valuation of JD Health International Inc (6618.HK) is 22.07 HKD. With the latest stock price at 43.50 HKD, the upside of JD Health International Inc based on DCF is -49.3%.
Based on the latest price of 43.50 HKD and our DCF valuation, JD Health International Inc (6618.HK) is a sell. selling 6618.HK stocks now will result in a potential gain of 49.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.7% | 10.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.22 - 31.25 | 22.07 |
| Upside | -60.4% - -28.2% | -49.3% |