The Discounted Cash Flow (DCF) valuation of Yunnan Lincang Xinyuan Germanium Industry Co Ltd (002428.SZ) is 2.15 CNY. With the latest stock price at 18.04 CNY, the upside of Yunnan Lincang Xinyuan Germanium Industry Co Ltd based on DCF is -88.1%.
Based on the latest price of 18.04 CNY and our DCF valuation, Yunnan Lincang Xinyuan Germanium Industry Co Ltd (002428.SZ) is a sell. selling 002428.SZ stocks now will result in a potential gain of 88.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.5% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.29 - 4.43 | 2.15 |
| Upside | -92.9% - -75.4% | -88.1% |