The Discounted Cash Flow (DCF) valuation of Jiangsu Yanghe Brewery Joint-Stock Co Ltd (002304.SZ) is 47.43 CNY. With the latest stock price at 66.70 CNY, the upside of Jiangsu Yanghe Brewery Joint-Stock Co Ltd based on DCF is -28.9%.
Based on the latest price of 66.70 CNY and our DCF valuation, Jiangsu Yanghe Brewery Joint-Stock Co Ltd (002304.SZ) is a sell. selling 002304.SZ stocks now will result in a potential gain of 28.9%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 13.9% | 12.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 42.11 - 56.44 | 47.43 |
| Upside | -36.9% - -15.4% | -28.9% |