The Discounted Cash Flow (DCF) valuation of China Tower Corp Ltd (788.HK) is 7.73 HKD. With the latest stock price at 11.20 HKD, the upside of China Tower Corp Ltd based on DCF is -31.0%.
Based on the latest price of 11.20 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 31.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 9.7% | 7.4% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 1.76 - 166.32 | 7.73 |
| Upside | -84.3% - 1385.0% | -31.0% |