The Discounted Cash Flow (DCF) valuation of Hailiang Education Group Inc (HLG) is 87.26 USD. With the latest stock price at 14.30 USD, the upside of Hailiang Education Group Inc based on DCF is 510.2%.
Based on the latest price of 14.30 USD and our DCF valuation, Hailiang Education Group Inc (HLG) is a buy. buying HLG stocks now will result in a potential gain of 510.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 71.04 - 113.98 | 87.26 |
| Upside | 396.8% - 697.0% | 510.2% |