The Discounted Cash Flow (DCF) valuation of Pop Mart International Group Ltd (9992.HK) is 135.68 HKD. With the latest stock price at 141.80 HKD, the upside of Pop Mart International Group Ltd based on DCF is -4.3%.
Based on the latest price of 141.80 HKD and our DCF valuation, Pop Mart International Group Ltd (9992.HK) is a sell. selling 9992.HK stocks now will result in a potential gain of 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 112.52 - 173.48 | 135.68 |
| Upside | -20.6% - 22.3% | -4.3% |