The Discounted Cash Flow (DCF) valuation of Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is 1.92 CNY. With the latest stock price at 3.56 CNY, the upside of Suzhou Gold Mantis Construction Decoration Co Ltd based on DCF is -46.1%.
Based on the latest price of 3.56 CNY and our DCF valuation, Suzhou Gold Mantis Construction Decoration Co Ltd (002081.SZ) is a sell. selling 002081.SZ stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.2% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.57 - 2.67 | 1.92 |
| Upside | -56.0% - -25.0% | -46.1% |