The Discounted Cash Flow (DCF) valuation of Unisplendour Corp Ltd (000938.SZ) is 25.54 CNY. With the latest stock price at 23.65 CNY, the upside of Unisplendour Corp Ltd based on DCF is 8.0%.
Based on the latest price of 23.65 CNY and our DCF valuation, Unisplendour Corp Ltd (000938.SZ) is a buy. buying 000938.SZ stocks now will result in a potential gain of 8.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.1% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 18.00 - 40.37 | 25.54 |
| Upside | -23.9% - 70.7% | 8.0% |