The Discounted Cash Flow (DCF) valuation of Yunnan Xiyi Industrial Co Ltd (002265.SZ) is 12.10 CNY. With the latest stock price at 20.53 CNY, the upside of Yunnan Xiyi Industrial Co Ltd based on DCF is -41.0%.
Based on the latest price of 20.53 CNY and our DCF valuation, Yunnan Xiyi Industrial Co Ltd (002265.SZ) is a sell. selling 002265.SZ stocks now will result in a potential gain of 41.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.1% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.60 - 21.72 | 12.10 |
| Upside | -58.1% - 5.8% | -41.0% |