The Discounted Cash Flow (DCF) valuation of Ximei Resources Holding Ltd (9936.HK) is 4.66 HKD. With the latest stock price at 4.10 HKD, the upside of Ximei Resources Holding Ltd based on DCF is 13.8%.
Based on the latest price of 4.10 HKD and our DCF valuation, Ximei Resources Holding Ltd (9936.HK) is a buy. buying 9936.HK stocks now will result in a potential gain of 13.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.72 - 9.91 | 4.66 |
| Upside | -33.7% - 141.7% | 13.8% |