The Discounted Cash Flow (DCF) valuation of Willas-Array Electronics (Holdings) Ltd (854.HK) is 58.63 HKD. With the latest stock price at 16.10 HKD, the upside of Willas-Array Electronics (Holdings) Ltd based on DCF is 264.1%.
Based on the latest price of 16.10 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 264.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.3% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30.79 - 129.47 | 58.63 |
| Upside | 91.3% - 704.1% | 264.1% |