The Discounted Cash Flow (DCF) valuation of Guangbo Group Stock Co Ltd (002103.SZ) is 12.10 CNY. With the latest stock price at 10.61 CNY, the upside of Guangbo Group Stock Co Ltd based on DCF is 14.0%.
Based on the latest price of 10.61 CNY and our DCF valuation, Guangbo Group Stock Co Ltd (002103.SZ) is a buy. buying 002103.SZ stocks now will result in a potential gain of 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.52 - 21.21 | 12.10 |
| Upside | -19.7% - 99.9% | 14.0% |