The Discounted Cash Flow (DCF) valuation of Puyang Refractories Group Co Ltd (002225.SZ) is 2.55 CNY. With the latest stock price at 5.10 CNY, the upside of Puyang Refractories Group Co Ltd based on DCF is -49.9%.
Based on the latest price of 5.10 CNY and our DCF valuation, Puyang Refractories Group Co Ltd (002225.SZ) is a sell. selling 002225.SZ stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.6% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.08 - 5.83 | 2.55 |
| Upside | -78.9% - 14.4% | -49.9% |