The Discounted Cash Flow (DCF) valuation of Jiugui Liquor Co Ltd (000799.SZ) is 4.49 CNY. With the latest stock price at 42.69 CNY, the upside of Jiugui Liquor Co Ltd based on DCF is -89.5%.
Based on the latest price of 42.69 CNY and our DCF valuation, Jiugui Liquor Co Ltd (000799.SZ) is a sell. selling 000799.SZ stocks now will result in a potential gain of 89.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 13.6% | 11.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.22 - 4.90 | 4.49 |
| Upside | -92.5% - -88.5% | -89.5% |