The Discounted Cash Flow (DCF) valuation of Yunnan Tourism Co Ltd (002059.SZ) is 5.37 CNY. With the latest stock price at 5.19 CNY, the upside of Yunnan Tourism Co Ltd based on DCF is 3.4%.
Based on the latest price of 5.19 CNY and our DCF valuation, Yunnan Tourism Co Ltd (002059.SZ) is a buy. buying 002059.SZ stocks now will result in a potential gain of 3.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.68 - 32.86 | 5.37 |
| Upside | -48.3% - 533.1% | 3.4% |