Wasion Holdings

International Expansion And Digitalization Will Unlock Global Potential

AnalystConsensusTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

31 Aug 25

AnalystConsensusTarget's Fair Value

HK$12.21

10.3% undervalued

04 Sep

HK$10.95

114.7%

-5.3%

114.7%

-5.3%

Edit anytime before Aug 31 8:14 PM. Then post Updates to your followers.

Author's Valuation

HK$12.2

10.3% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

HK$12.2

10.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

17.29%

Electronic Equipment and Components revenue growth rate

0.41%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.06%

Calculation

CN¥1.72b

Earnings '28

8.37x

PE Ratio '28

CN¥14.39b

Market Cap '28

CN¥14.39b

Market Cap '28

995.88m

No. shares '28

CN¥14.45

Share Price '28

CN¥14.45 Share Price '28

Discounted to 2025 @ 8.95% p.a.

CN¥11.17

Fair Value '25

CN¥11.17 Fair Value '25

Converted to HKD @ 1.0919 CNY/HKD Exchange Rate

HK$12.20

Fair Value '25