The Discounted Cash Flow (DCF) valuation of Grand Brilliance Group Holdings Ltd (8372.HK) is 0.17 HKD. With the latest stock price at 0.12 HKD, the upside of Grand Brilliance Group Holdings Ltd based on DCF is 43.6%.
Based on the latest price of 0.12 HKD and our DCF valuation, Grand Brilliance Group Holdings Ltd (8372.HK) is a buy. buying 8372.HK stocks now will result in a potential gain of 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 0.15 - 0.20 | 0.17 |
| Upside | 27.1% - 71.2% | 43.6% |