The Discounted Cash Flow (DCF) valuation of Tiangong International Co Ltd (826.HK) is 2.29 HKD. With the latest stock price at 1.86 HKD, the upside of Tiangong International Co Ltd based on DCF is 23.1%.
Based on the latest price of 1.86 HKD and our DCF valuation, Tiangong International Co Ltd (826.HK) is a buy. buying 826.HK stocks now will result in a potential gain of 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.2% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.52 - 3.85 | 2.29 |
| Upside | -18.4% - 107.0% | 23.1% |