The Discounted Cash Flow (DCF) valuation of Yantai Changyu Pioneer Wine Co Ltd (000869.SZ) is 15.83 CNY. With the latest stock price at 21.60 CNY, the upside of Yantai Changyu Pioneer Wine Co Ltd based on DCF is -26.7%.
Based on the latest price of 21.60 CNY and our DCF valuation, Yantai Changyu Pioneer Wine Co Ltd (000869.SZ) is a sell. selling 000869.SZ stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 13.8% | 12.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.11 - 20.49 | 15.83 |
| Upside | -39.3% - -5.1% | -26.7% |