The Discounted Cash Flow (DCF) valuation of Wanbangde Pharmaceutical Holding Group Co Ltd (002082.SZ) is 2.29 CNY. With the latest stock price at 34.54 CNY, the upside of Wanbangde Pharmaceutical Holding Group Co Ltd based on DCF is -93.4%.
Based on the latest price of 34.54 CNY and our DCF valuation, Wanbangde Pharmaceutical Holding Group Co Ltd (002082.SZ) is a sell. selling 002082.SZ stocks now will result in a potential gain of 93.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.9% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.92 - 5.82 | 2.29 |
| Upside | -97.3% - -83.2% | -93.4% |