The Discounted Cash Flow (DCF) valuation of Cybernaut International Holdings Co Ltd (1020.HK) is (0.58) HKD. With the latest stock price at 0.21 HKD, the upside of Cybernaut International Holdings Co Ltd based on DCF is -377.5%.
Based on the latest price of 0.21 HKD and our DCF valuation, Cybernaut International Holdings Co Ltd (1020.HK) is a sell. selling 1020.HK stocks now will result in a potential gain of 377.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (4.87) - (0.33) | (0.58) |
| Upside | -2440.7% - -257.4% | -377.5% |