The Discounted Cash Flow (DCF) valuation of Ninestar Corp (002180.SZ) is 23.74 CNY. With the latest stock price at 24.85 CNY, the upside of Ninestar Corp based on DCF is -4.5%.
Based on the latest price of 24.85 CNY and our DCF valuation, Ninestar Corp (002180.SZ) is a sell. selling 002180.SZ stocks now will result in a potential gain of 4.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.3% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.92 - 36.72 | 23.74 |
| Upside | -31.9% - 47.8% | -4.5% |