The Discounted Cash Flow (DCF) valuation of FriendTimes Inc (6820.HK) is (0.38) HKD. With the latest stock price at 0.89 HKD, the upside of FriendTimes Inc based on DCF is -142.5%.
Based on the latest price of 0.89 HKD and our DCF valuation, FriendTimes Inc (6820.HK) is a sell. selling 6820.HK stocks now will result in a potential gain of 142.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 10.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.77) - (0.20) | (0.38) |
| Upside | -299.2% - -122.7% | -142.5% |