The Discounted Cash Flow (DCF) valuation of Joyoung Co Ltd (002242.SZ) is 12.74 CNY. With the latest stock price at 9.68 CNY, the upside of Joyoung Co Ltd based on DCF is 31.6%.
Based on the latest price of 9.68 CNY and our DCF valuation, Joyoung Co Ltd (002242.SZ) is a buy. buying 002242.SZ stocks now will result in a potential gain of 31.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.8% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.36 - 20.84 | 12.74 |
| Upside | -3.3% - 115.3% | 31.6% |