The Discounted Cash Flow (DCF) valuation of HKT Trust and HKT Ltd (6823.HK) is 16.44 HKD. With the latest stock price at 12.64 HKD, the upside of HKT Trust and HKT Ltd based on DCF is 30.1%.
Based on the latest price of 12.64 HKD and our DCF valuation, HKT Trust and HKT Ltd (6823.HK) is a buy. buying 6823.HK stocks now will result in a potential gain of 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.07 - 33.79 | 16.44 |
| Upside | -20.3% - 167.3% | 30.1% |