The Discounted Cash Flow (DCF) valuation of Xiamen Unigroup Xue Co Ltd (000526.SZ) is 46.93 CNY. With the latest stock price at 54.10 CNY, the upside of Xiamen Unigroup Xue Co Ltd based on DCF is -13.3%.
Based on the latest price of 54.10 CNY and our DCF valuation, Xiamen Unigroup Xue Co Ltd (000526.SZ) is a sell. selling 000526.SZ stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 29.18 - 117.16 | 46.93 |
| Upside | -46.1% - 116.6% | -13.3% |