The Discounted Cash Flow (DCF) valuation of Andon Health Co Ltd (002432.SZ) is 20.39 CNY. With the latest stock price at 38.43 CNY, the upside of Andon Health Co Ltd based on DCF is -46.9%.
Based on the latest price of 38.43 CNY and our DCF valuation, Andon Health Co Ltd (002432.SZ) is a sell. selling 002432.SZ stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.8% | 11.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 15.78 - 29.13 | 20.39 |
| Upside | -58.9% - -24.2% | -46.9% |