The Discounted Cash Flow (DCF) valuation of Hengbao Co Ltd (002104.SZ) is 5.36 CNY. With the latest stock price at 8.91 CNY, the upside of Hengbao Co Ltd based on DCF is -39.9%.
Based on the latest price of 8.91 CNY and our DCF valuation, Hengbao Co Ltd (002104.SZ) is a sell. selling 002104.SZ stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 10.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.38 - 23.79 | 5.36 |
| Upside | -62.0% - 167.0% | -39.9% |