The Discounted Cash Flow (DCF) valuation of Hefei Department Store Group Co Ltd (000417.SZ) is 2.96 CNY. With the latest stock price at 5.76 CNY, the upside of Hefei Department Store Group Co Ltd based on DCF is -47.7%.
Based on the latest price of 5.76 CNY and our DCF valuation, Hefei Department Store Group Co Ltd (000417.SZ) is a sell. selling 000417.SZ stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.8% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.85 - 5.77 | 2.96 |
| Upside | -67.3% - 1.7% | -47.7% |