The Discounted Cash Flow (DCF) valuation of Maoyan Entertainment (1896.HK) is 7.80 HKD. With the latest stock price at 5.90 HKD, the upside of Maoyan Entertainment based on DCF is 32.3%.
Based on the latest price of 5.90 HKD and our DCF valuation, Maoyan Entertainment (1896.HK) is a buy. buying 1896.HK stocks now will result in a potential gain of 32.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.1% | 9.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.88 - 9.22 | 7.80 |
| Upside | 16.5% - 56.2% | 32.3% |