The Discounted Cash Flow (DCF) valuation of Yunnan Baiyao Group Co Ltd (000538.SZ) is 34.04 CNY. With the latest stock price at 55.62 CNY, the upside of Yunnan Baiyao Group Co Ltd based on DCF is -38.8%.
Based on the latest price of 55.62 CNY and our DCF valuation, Yunnan Baiyao Group Co Ltd (000538.SZ) is a sell. selling 000538.SZ stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 27.04 - 48.51 | 34.04 |
| Upside | -51.4% - -12.8% | -38.8% |