The Discounted Cash Flow (DCF) valuation of Luolai Lifestyle Technology Co Ltd (002293.SZ) is 7.03 CNY. With the latest stock price at 9.40 CNY, the upside of Luolai Lifestyle Technology Co Ltd based on DCF is -25.2%.
Based on the latest price of 9.40 CNY and our DCF valuation, Luolai Lifestyle Technology Co Ltd (002293.SZ) is a sell. selling 002293.SZ stocks now will result in a potential gain of 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.63 - 9.67 | 7.03 |
| Upside | -40.1% - 2.9% | -25.2% |