The Discounted Cash Flow (DCF) valuation of Huadong Medicine Co Ltd (000963.SZ) is 43.15 CNY. With the latest stock price at 40.77 CNY, the upside of Huadong Medicine Co Ltd based on DCF is 5.8%.
Based on the latest price of 40.77 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 5.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 30.83 - 75.30 | 43.15 |
| Upside | -24.4% - 84.7% | 5.8% |