The Discounted Cash Flow (DCF) valuation of Theme International Holdings Ltd (990.HK) is 0.95 HKD. With the latest stock price at 0.87 HKD, the upside of Theme International Holdings Ltd based on DCF is 9.6%.
Based on the latest price of 0.87 HKD and our DCF valuation, Theme International Holdings Ltd (990.HK) is a buy. buying 990.HK stocks now will result in a potential gain of 9.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.0% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.78 - 1.51 | 0.95 |
| Upside | -10.2% - 73.3% | 9.6% |