The Discounted Cash Flow (DCF) valuation of Ningbo Donly Co Ltd (002164.SZ) is 5.34 CNY. With the latest stock price at 9.78 CNY, the upside of Ningbo Donly Co Ltd based on DCF is -45.4%.
Based on the latest price of 9.78 CNY and our DCF valuation, Ningbo Donly Co Ltd (002164.SZ) is a sell. selling 002164.SZ stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.8% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.00 - 8.06 | 5.34 |
| Upside | -59.1% - -17.6% | -45.4% |