The Discounted Cash Flow (DCF) valuation of Guangbo Group Stock Co Ltd (002103.SZ) is 4.93 CNY. With the latest stock price at 9.10 CNY, the upside of Guangbo Group Stock Co Ltd based on DCF is -45.8%.
Based on the latest price of 9.10 CNY and our DCF valuation, Guangbo Group Stock Co Ltd (002103.SZ) is a sell. selling 002103.SZ stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.48 - 8.55 | 4.93 |
| Upside | -61.7% - -6.1% | -45.8% |