The Discounted Cash Flow (DCF) valuation of Aesthetic Medical International Holdings Group Ltd (AIH) is (0.14) USD. With the latest stock price at 0.33 USD, the upside of Aesthetic Medical International Holdings Group Ltd based on DCF is -140.6%.
Based on the latest price of 0.33 USD and our DCF valuation, Aesthetic Medical International Holdings Group Ltd (AIH) is a sell. selling AIH stocks now will result in a potential gain of 140.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 9.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.5% |
| Fair Price | (0.39) - 1.19 | (0.14) |
| Upside | -216.9% - 258.3% | -140.6% |