The Discounted Cash Flow (DCF) valuation of Zhejiang Wanliyang Co Ltd (002434.SZ) is 9.59 CNY. With the latest stock price at 7.40 CNY, the upside of Zhejiang Wanliyang Co Ltd based on DCF is 29.6%.
Based on the latest price of 7.40 CNY and our DCF valuation, Zhejiang Wanliyang Co Ltd (002434.SZ) is a buy. buying 002434.SZ stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.4% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.64 - 16.01 | 9.59 |
| Upside | -10.2% - 116.4% | 29.6% |