The Discounted Cash Flow (DCF) valuation of H-Source Holdings Ltd (HSI.V) is (0.39) CAD. With the latest stock price at 0.10 CAD, the upside of H-Source Holdings Ltd based on DCF is -485.4%.
Based on the latest price of 0.10 CAD and our DCF valuation, H-Source Holdings Ltd (HSI.V) is a sell. selling HSI.V stocks now will result in a potential gain of 485.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.0% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.46) - (0.24) | (0.39) |
| Upside | -1563.8% - -341.8% | -485.4% |