The Discounted Cash Flow (DCF) valuation of Ninestar Corp (002180.SZ) is 17.53 CNY. With the latest stock price at 16.11 CNY, the upside of Ninestar Corp based on DCF is 8.8%.
Based on the latest price of 16.11 CNY and our DCF valuation, Ninestar Corp (002180.SZ) is a buy. buying 002180.SZ stocks now will result in a potential gain of 8.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.72 - 34.96 | 17.53 |
| Upside | -27.3% - 117.0% | 8.8% |