The Discounted Cash Flow (DCF) valuation of JOYY Inc (YY) is 18.71 USD. With the latest stock price at 41.55 USD, the upside of JOYY Inc based on DCF is -55.0%.
Based on the latest price of 41.55 USD and our DCF valuation, JOYY Inc (YY) is a sell. selling YY stocks now will result in a potential gain of 55.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.60 - 64.66 | 18.71 |
| Upside | -72.1% - 55.6% | -55.0% |