The Discounted Cash Flow (DCF) valuation of HUYA Inc (HUYA) is 42.20 USD. With the latest stock price at 3.61 USD, the upside of HUYA Inc based on DCF is 1069.1%.
Based on the latest price of 3.61 USD and our DCF valuation, HUYA Inc (HUYA) is a buy. buying HUYA stocks now will result in a potential gain of 1069.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 26.39 - 195.69 | 42.20 |
| Upside | 630.9% - 5320.8% | 1069.1% |