The Discounted Cash Flow (DCF) valuation of NetDragon Websoft Holdings Ltd (777.HK) is 14.33 HKD. With the latest stock price at 9.94 HKD, the upside of NetDragon Websoft Holdings Ltd based on DCF is 44.2%.
Based on the latest price of 9.94 HKD and our DCF valuation, NetDragon Websoft Holdings Ltd (777.HK) is a buy. buying 777.HK stocks now will result in a potential gain of 44.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 13.5% | 11.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.87 - 21.91 | 14.33 |
| Upside | 9.3% - 120.4% | 44.2% |