The Discounted Cash Flow (DCF) valuation of Ka Shui International Holdings Ltd (822.HK) is 1.18 HKD. With the latest stock price at 0.38 HKD, the upside of Ka Shui International Holdings Ltd based on DCF is 215.2%.
Based on the latest price of 0.38 HKD and our DCF valuation, Ka Shui International Holdings Ltd (822.HK) is a buy. buying 822.HK stocks now will result in a potential gain of 215.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.8% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.67 - 4.43 | 1.18 |
| Upside | 78.2% - 1081.1% | 215.2% |