The Discounted Cash Flow (DCF) valuation of State Energy Group International Assets Holdings Ltd (918.HK) is (0.10) HKD. With the latest stock price at 0.60 HKD, the upside of State Energy Group International Assets Holdings Ltd based on DCF is -116.3%.
Based on the latest price of 0.60 HKD and our DCF valuation, State Energy Group International Assets Holdings Ltd (918.HK) is a sell. selling 918.HK stocks now will result in a potential gain of 116.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (1.05) - (0.04) | (0.10) |
| Upside | -274.9% - -106.4% | -116.3% |