The Discounted Cash Flow (DCF) valuation of XiAn International Medical Investment Co Ltd (000516.SZ) is (2.24) CNY. With the latest stock price at 5.25 CNY, the upside of XiAn International Medical Investment Co Ltd based on DCF is -142.7%.
Based on the latest price of 5.25 CNY and our DCF valuation, XiAn International Medical Investment Co Ltd (000516.SZ) is a sell. selling 000516.SZ stocks now will result in a potential gain of 142.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.1% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.27) - (2.11) | (2.24) |
| Upside | -143.3% - -140.2% | -142.7% |