The Discounted Cash Flow (DCF) valuation of Glodon Co Ltd (002410.SZ) is 4.59 CNY. With the latest stock price at 13.24 CNY, the upside of Glodon Co Ltd based on DCF is -65.4%.
Based on the latest price of 13.24 CNY and our DCF valuation, Glodon Co Ltd (002410.SZ) is a sell. selling 002410.SZ stocks now will result in a potential gain of 65.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 13.0% | 11.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.09 - 5.49 | 4.59 |
| Upside | -69.1% - -58.5% | -65.4% |