The Discounted Cash Flow (DCF) valuation of Hunan Hansen Pharmaceutical Co Ltd (002412.SZ) is 5.76 CNY. With the latest stock price at 6.58 CNY, the upside of Hunan Hansen Pharmaceutical Co Ltd based on DCF is -12.5%.
Based on the latest price of 6.58 CNY and our DCF valuation, Hunan Hansen Pharmaceutical Co Ltd (002412.SZ) is a sell. selling 002412.SZ stocks now will result in a potential gain of 12.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.5% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.35 - 8.84 | 5.76 |
| Upside | -33.9% - 34.4% | -12.5% |