The Discounted Cash Flow (DCF) valuation of Sichuan Kelun Pharmaceutical Co Ltd (002422.SZ) is 34.49 CNY. With the latest stock price at 35.02 CNY, the upside of Sichuan Kelun Pharmaceutical Co Ltd based on DCF is -1.5%.
Based on the latest price of 35.02 CNY and our DCF valuation, Sichuan Kelun Pharmaceutical Co Ltd (002422.SZ) is a sell. selling 002422.SZ stocks now will result in a potential gain of 1.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.8% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 26.17 - 51.77 | 34.49 |
| Upside | -25.3% - 47.8% | -1.5% |