The Discounted Cash Flow (DCF) valuation of GHW International (9933.HK) is 2.16 HKD. With the latest stock price at 1.53 HKD, the upside of GHW International based on DCF is 41.3%.
Based on the latest price of 1.53 HKD and our DCF valuation, GHW International (9933.HK) is a buy. buying 9933.HK stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 12.7% | 10.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1.50 - 3.31 | 2.16 |
| Upside | -1.6% - 116.1% | 41.3% |