The Discounted Cash Flow (DCF) valuation of Willas-Array Electronics (Holdings) Ltd (854.HK) is 9.44 HKD. With the latest stock price at 3.26 HKD, the upside of Willas-Array Electronics (Holdings) Ltd based on DCF is 189.6%.
Based on the latest price of 3.26 HKD and our DCF valuation, Willas-Array Electronics (Holdings) Ltd (854.HK) is a buy. buying 854.HK stocks now will result in a potential gain of 189.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.4% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.04 - 19.86 | 9.44 |
| Upside | 54.6% - 509.1% | 189.6% |