The Discounted Cash Flow (DCF) valuation of China Water Affairs Group Ltd (855.HK) is 21.98 HKD. With the latest stock price at 5.98 HKD, the upside of China Water Affairs Group Ltd based on DCF is 267.6%.
Based on the latest price of 5.98 HKD and our DCF valuation, China Water Affairs Group Ltd (855.HK) is a buy. buying 855.HK stocks now will result in a potential gain of 267.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 15.56 - 32.43 | 21.98 |
| Upside | 160.3% - 442.3% | 267.6% |