The Discounted Cash Flow (DCF) valuation of Gansu Huangtai Wine-Marketing Industry Co Ltd (000995.SZ) is 6.93 CNY. With the latest stock price at 13.36 CNY, the upside of Gansu Huangtai Wine-Marketing Industry Co Ltd based on DCF is -48.1%.
Based on the latest price of 13.36 CNY and our DCF valuation, Gansu Huangtai Wine-Marketing Industry Co Ltd (000995.SZ) is a sell. selling 000995.SZ stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.3% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.39 - 17.82 | 6.93 |
| Upside | -67.1% - 33.4% | -48.1% |