The Discounted Cash Flow (DCF) valuation of Beijing Yanjing Brewery Co Ltd (000729.SZ) is 7.40 CNY. With the latest stock price at 13.41 CNY, the upside of Beijing Yanjing Brewery Co Ltd based on DCF is -44.8%.
Based on the latest price of 13.41 CNY and our DCF valuation, Beijing Yanjing Brewery Co Ltd (000729.SZ) is a sell. selling 000729.SZ stocks now will result in a potential gain of 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 12.1% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.98 - 11.10 | 7.40 |
| Upside | -55.4% - -17.2% | -44.8% |