The Discounted Cash Flow (DCF) valuation of Sichuan Kelun Pharmaceutical Co Ltd (002422.SZ) is 34.66 CNY. With the latest stock price at 33.22 CNY, the upside of Sichuan Kelun Pharmaceutical Co Ltd based on DCF is 4.3%.
Based on the latest price of 33.22 CNY and our DCF valuation, Sichuan Kelun Pharmaceutical Co Ltd (002422.SZ) is a buy. buying 002422.SZ stocks now will result in a potential gain of 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.8% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 26.28 - 52.11 | 34.66 |
| Upside | -20.9% - 56.9% | 4.3% |