The Discounted Cash Flow (DCF) valuation of Shandong Ruyi Woolen Garment Group Co Ltd (002193.SZ) is (12.83) CNY. With the latest stock price at 5.76 CNY, the upside of Shandong Ruyi Woolen Garment Group Co Ltd based on DCF is -322.8%.
Based on the latest price of 5.76 CNY and our DCF valuation, Shandong Ruyi Woolen Garment Group Co Ltd (002193.SZ) is a sell. selling 002193.SZ stocks now will result in a potential gain of 322.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.0% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (41.12) - (9.43) | (12.83) |
| Upside | -813.9% - -263.6% | -322.8% |