The Discounted Cash Flow (DCF) valuation of New Huadu Supercenter Co Ltd (002264.SZ) is 4.39 CNY. With the latest stock price at 6.66 CNY, the upside of New Huadu Supercenter Co Ltd based on DCF is -34.1%.
Based on the latest price of 6.66 CNY and our DCF valuation, New Huadu Supercenter Co Ltd (002264.SZ) is a sell. selling 002264.SZ stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.03 - 13.11 | 4.39 |
| Upside | -69.5% - 96.8% | -34.1% |