The Discounted Cash Flow (DCF) valuation of Guilin Layn Natural Ingredients Corp (002166.SZ) is (0.55) CNY. With the latest stock price at 7.62 CNY, the upside of Guilin Layn Natural Ingredients Corp based on DCF is -107.2%.
Based on the latest price of 7.62 CNY and our DCF valuation, Guilin Layn Natural Ingredients Corp (002166.SZ) is a sell. selling 002166.SZ stocks now will result in a potential gain of 107.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.6% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.15) - 1.71 | (0.55) |
| Upside | -115.1% - -77.5% | -107.2% |