The Discounted Cash Flow (DCF) valuation of Beijing Lirr High-temperature Materials Co Ltd (002392.SZ) is 7.42 CNY. With the latest stock price at 6.32 CNY, the upside of Beijing Lirr High-temperature Materials Co Ltd based on DCF is 17.4%.
Based on the latest price of 6.32 CNY and our DCF valuation, Beijing Lirr High-temperature Materials Co Ltd (002392.SZ) is a buy. buying 002392.SZ stocks now will result in a potential gain of 17.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.4% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.99 - 13.00 | 7.42 |
| Upside | -21.1% - 105.7% | 17.4% |