The Discounted Cash Flow (DCF) valuation of China Wuyi Co Ltd (000797.SZ) is 1.95 CNY. With the latest stock price at 2.69 CNY, the upside of China Wuyi Co Ltd based on DCF is -27.5%.
Based on the latest price of 2.69 CNY and our DCF valuation, China Wuyi Co Ltd (000797.SZ) is a sell. selling 000797.SZ stocks now will result in a potential gain of 27.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.1% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.74 - 4.61 | 1.95 |
| Upside | -72.6% - 71.5% | -27.5% |