The Discounted Cash Flow (DCF) valuation of Shandong Denghai Seeds Co Ltd (002041.SZ) is 5.35 CNY. With the latest stock price at 9.90 CNY, the upside of Shandong Denghai Seeds Co Ltd based on DCF is -46.0%.
Based on the latest price of 9.90 CNY and our DCF valuation, Shandong Denghai Seeds Co Ltd (002041.SZ) is a sell. selling 002041.SZ stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.30 - 7.87 | 5.35 |
| Upside | -56.5% - -20.5% | -46.0% |