The Discounted Cash Flow (DCF) valuation of Pop Mart International Group Ltd (9992.HK) is 119.76 HKD. With the latest stock price at 219.80 HKD, the upside of Pop Mart International Group Ltd based on DCF is -45.5%.
Based on the latest price of 219.80 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 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.6% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 84.27 - 217.04 | 119.76 |
| Upside | -61.7% - -1.3% | -45.5% |