The Discounted Cash Flow (DCF) valuation of China Quanjude Group Co Ltd (002186.SZ) is 6.36 CNY. With the latest stock price at 10.38 CNY, the upside of China Quanjude Group Co Ltd based on DCF is -38.7%.
Based on the latest price of 10.38 CNY and our DCF valuation, China Quanjude Group Co Ltd (002186.SZ) is a sell. selling 002186.SZ stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 11.6% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.99 - 15.31 | 6.36 |
| Upside | -61.6% - 47.5% | -38.7% |