The Discounted Cash Flow (DCF) valuation of Nongfu Spring Co Ltd (9633.HK) is 23.80 HKD. With the latest stock price at 41.45 HKD, the upside of Nongfu Spring Co Ltd based on DCF is -42.6%.
Based on the latest price of 41.45 HKD and our DCF valuation, Nongfu Spring Co Ltd (9633.HK) is a sell. selling 9633.HK stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 13.0% | 10.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 15.82 - 53.94 | 23.80 |
| Upside | -61.8% - 30.1% | -42.6% |