The Discounted Cash Flow (DCF) valuation of China Medical System Holdings Ltd (867.HK) is 13.85 HKD. With the latest stock price at 10.46 HKD, the upside of China Medical System Holdings Ltd based on DCF is 32.4%.
Based on the latest price of 10.46 HKD and our DCF valuation, China Medical System Holdings Ltd (867.HK) is a buy. buying 867.HK stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.5% | 9.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.71 - 20.72 | 13.85 |
| Upside | 2.4% - 98.1% | 32.4% |