The Discounted Cash Flow (DCF) valuation of 5I5j Holding Group Co Ltd (000560.SZ) is 4.45 CNY. With the latest stock price at 3.10 CNY, the upside of 5I5j Holding Group Co Ltd based on DCF is 43.6%.
Based on the latest price of 3.10 CNY and our DCF valuation, 5I5j Holding Group Co Ltd (000560.SZ) is a buy. buying 000560.SZ stocks now will result in a potential gain of 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.8% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.90 - 19.07 | 4.45 |
| Upside | -70.9% - 515.0% | 43.6% |