The Discounted Cash Flow (DCF) valuation of Yibin Tianyuan Group Co Ltd (002386.SZ) is 3.85 CNY. With the latest stock price at 4.62 CNY, the upside of Yibin Tianyuan Group Co Ltd based on DCF is -16.7%.
Based on the latest price of 4.62 CNY and our DCF valuation, Yibin Tianyuan Group Co Ltd (002386.SZ) is a sell. selling 002386.SZ stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.1% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.64 - 8.26 | 3.85 |
| Upside | -64.4% - 78.9% | -16.7% |