The Discounted Cash Flow (DCF) valuation of Jiugui Liquor Co Ltd (000799.SZ) is 4.49 CNY. With the latest stock price at 44.79 CNY, the upside of Jiugui Liquor Co Ltd based on DCF is -90.0%.
Based on the latest price of 44.79 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 90.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 13.2% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.50 - 4.87 | 4.49 |
| Upside | -92.2% - -89.1% | -90.0% |