002342.SZ
Juli Sling Co Ltd
Price:
8.04
CNY
Volume:
367,469,120
China | Metals & Mining
002342.SZ DCF Valuation - Growth Exit 5Y
-41.1 %
Upside
What is the DCF valuation of 002342.SZ?
The Discounted Cash Flow (DCF) valuation of Juli Sling Co Ltd (002342.SZ) is 4.74 CNY. With the latest stock price at 8.04 CNY, the upside of Juli Sling Co Ltd based on DCF is -41.1%.
Is 002342.SZ a buy or a sell?
Based on the latest price of 8.04 CNY and our DCF valuation, Juli Sling Co Ltd (002342.SZ) is a sell. Selling 002342.SZ stocks now will result in a potential gain of 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.53 - 13.02 | 4.74 |
| Upside | -68.6% - 61.9% | -41.1% |
8.04 CNY
Stock Price
4.74 CNY
Fair Price
| (CNY in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 2,214 | 2,337 | 2,601 | 2,792 | 3,063 | 3,327 |
| % Growth | 5% | 6% | 11% | 7% | 10% | 9% |
| Cost of goods sold | (1,780) | (1,785) | (1,887) | (1,924) | (2,005) | (2,069) |
| % of Revenue | 80% | 76% | 73% | 69% | 65% | 62% |
| Selling, G&A expenses | (404) | (426) | (474) | (509) | (559) | (607) |
| % of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
| Research & Development | (33) | (35) | (39) | (41) | (45) | (49) |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Net interest & other expenses | (51) | (54) | (60) | (64) | (71) | (77) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Tax expense | 7 | (5) | (20) | (35) | (54) | (74) |
| Tax rate | -14% | 14% | 14% | 14% | 14% | 14% |
| Net profit | (46) | 32 | 121 | 217 | 329 | 451 |
| % Margin | -2% | 1% | 5% | 8% | 11% | 14% |