The Discounted Cash Flow (DCF) valuation of China Tower Corp Ltd (788.HK) is 6.64 HKD. With the latest stock price at 10.75 HKD, the upside of China Tower Corp Ltd based on DCF is -38.3%.
Based on the latest price of 10.75 HKD and our DCF valuation, China Tower Corp Ltd (788.HK) is a sell. selling 788.HK stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 11.2% | 8.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.44 - 25.27 | 6.64 |
| Upside | -77.3% - 135.0% | -38.3% |