The Discounted Cash Flow (DCF) valuation of Kairuide Holding Co Ltd (002072.SZ) is 1.99 CNY. With the latest stock price at 5.86 CNY, the upside of Kairuide Holding Co Ltd based on DCF is -66.1%.
Based on the latest price of 5.86 CNY and our DCF valuation, Kairuide Holding Co Ltd (002072.SZ) is a sell. selling 002072.SZ stocks now will result in a potential gain of 66.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.2% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.43 - 3.18 | 1.99 |
| Upside | -75.6% - -45.7% | -66.1% |