The Discounted Cash Flow (DCF) valuation of China Aoyuan Group Ltd (3883.HK) is (112.35) HKD. With the latest stock price at 0.06 HKD, the upside of China Aoyuan Group Ltd based on DCF is -204379.0%.
Based on the latest price of 0.06 HKD and our DCF valuation, China Aoyuan Group Ltd (3883.HK) is a sell. selling 3883.HK stocks now will result in a potential gain of 204379.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 6.0% | 4.9% |
| Long-term Growth Rate | 3.0% - 3.5% | 3.2% |
| Fair Price | (582.50) - (72.94) | (112.35) |
| Upside | -1059188.3% - -132726.0% | -204379.0% |