The Discounted Cash Flow (DCF) valuation of Nanjing Yunhai Special Metals Co Ltd (002182.SZ) is 3.94 CNY. With the latest stock price at 11.90 CNY, the upside of Nanjing Yunhai Special Metals Co Ltd based on DCF is -66.9%.
Based on the latest price of 11.90 CNY and our DCF valuation, Nanjing Yunhai Special Metals Co Ltd (002182.SZ) is a sell. selling 002182.SZ stocks now will result in a potential gain of 66.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.7% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.03 - 9.55 | 3.94 |
| Upside | -91.3% - -19.7% | -66.9% |