The Discounted Cash Flow (DCF) valuation of Huadong Medicine Co Ltd (000963.SZ) is 51.79 CNY. With the latest stock price at 36.88 CNY, the upside of Huadong Medicine Co Ltd based on DCF is 40.4%.
Based on the latest price of 36.88 CNY and our DCF valuation, Huadong Medicine Co Ltd (000963.SZ) is a buy. buying 000963.SZ stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 36.48 - 95.31 | 51.79 |
| Upside | -1.1% - 158.4% | 40.4% |