The Discounted Cash Flow (DCF) valuation of Jinyuan EP Co Ltd (000546.SZ) is 4.15 CNY. With the latest stock price at 5.09 CNY, the upside of Jinyuan EP Co Ltd based on DCF is -18.6%.
Based on the latest price of 5.09 CNY and our DCF valuation, Jinyuan EP Co Ltd (000546.SZ) is a sell. selling 000546.SZ stocks now will result in a potential gain of 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.1% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.10 - 6.26 | 4.15 |
| Upside | -39.2% - 23.1% | -18.6% |