Stock Market Today 27.12.2025
H World Group Limited (HTHT) Fair Value Review: 2-Stage DCF Signals Pricing Alignment
December 27, 2025, 12:03 PM EST. An overview of H World Group Limited (HTHT) using a 2-stage DCF estimates an intrinsic value near US$43.08 per share. With HTHT trading around US$48.48, the stock appears to trade close to its fair value, though a CN¥51.37 analyst target implies about 19% upside. The model projects levered FCF in CN¥ millions for 2026-2035, applying a 10% discount rate and a Gordon Growth/Terminal Value anchored at 3.3% (5-year government bond yield). The resulting PVCF is roughly CN¥44b. The article cautions that a DCF is one method among many for valuing a company, with outcomes sensitive to growth and discount assumptions; readers…
