The Discounted Cash Flow (DCF) valuation of HKT Trust and HKT Ltd (6823.HK) is 16.06 HKD. With the latest stock price at 11.04 HKD, the upside of HKT Trust and HKT Ltd based on DCF is 45.5%.
Based on the latest price of 11.04 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 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.87 - 32.66 | 16.06 |
| Upside | -10.6% - 195.9% | 45.5% |