The Discounted Cash Flow (DCF) valuation of Anhui Gujing Distillery Co Ltd (000596.SZ) is 148.90 CNY. With the latest stock price at 133.80 CNY, the upside of Anhui Gujing Distillery Co Ltd based on DCF is 11.3%.
Based on the latest price of 133.80 CNY and our DCF valuation, Anhui Gujing Distillery Co Ltd (000596.SZ) is a buy. buying 000596.SZ stocks now will result in a potential gain of 11.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 13.9% | 12.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 129.94 - 178.39 | 148.90 |
| Upside | -2.9% - 33.3% | 11.3% |