The Discounted Cash Flow (DCF) valuation of Livzon Pharmaceutical Group Inc (000513.SZ) is 41.35 CNY. With the latest stock price at 36.13 CNY, the upside of Livzon Pharmaceutical Group Inc based on DCF is 14.5%.
Based on the latest price of 36.13 CNY and our DCF valuation, Livzon Pharmaceutical Group Inc (000513.SZ) is a buy. buying 000513.SZ stocks now will result in a potential gain of 14.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.9% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.24 - 54.53 | 41.35 |
| Upside | -5.2% - 50.9% | 14.5% |