The Discounted Cash Flow (DCF) valuation of Midea Group Co Ltd (000333.SZ) is 106.15 CNY. With the latest stock price at 76.35 CNY, the upside of Midea Group Co Ltd based on DCF is 39.0%.
Based on the latest price of 76.35 CNY and our DCF valuation, Midea Group Co Ltd (000333.SZ) is a buy. buying 000333.SZ stocks now will result in a potential gain of 39.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.0% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 77.13 - 177.15 | 106.15 |
| Upside | 1.0% - 132.0% | 39.0% |