The Discounted Cash Flow (DCF) valuation of Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is 4.39 CNY. With the latest stock price at 3.27 CNY, the upside of Suzhou Gold Mantis Construction Decoration Co Ltd based on DCF is 34.2%.
Based on the latest price of 3.27 CNY and our DCF valuation, Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is a buy. buying 002081.SZ stocks now will result in a potential gain of 34.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.65 - 6.16 | 4.39 |
| Upside | 11.7% - 88.3% | 34.2% |