The Discounted Cash Flow (DCF) valuation of Guoyuan Securities Co Ltd (000728.SZ) is 5.68 CNY. With the latest stock price at 7.87 CNY, the upside of Guoyuan Securities Co Ltd based on DCF is -27.9%.
Based on the latest price of 7.87 CNY and our DCF valuation, Guoyuan Securities Co Ltd (000728.SZ) is a sell. selling 000728.SZ stocks now will result in a potential gain of 27.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.8% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.13 - 20.31 | 5.68 |
| Upside | -98.3% - 158.0% | -27.9% |