The Discounted Cash Flow (DCF) valuation of LiJiang YuLong Tourism Co Ltd (002033.SZ) is 5.92 CNY. With the latest stock price at 8.69 CNY, the upside of LiJiang YuLong Tourism Co Ltd based on DCF is -31.9%.
Based on the latest price of 8.69 CNY and our DCF valuation, LiJiang YuLong Tourism Co Ltd (002033.SZ) is a sell. selling 002033.SZ stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.5% | 10.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.94 - 7.75 | 5.92 |
| Upside | -43.2% - -10.9% | -31.9% |