The Discounted Cash Flow (DCF) valuation of Dajin Heavy Industry Corp (002487.SZ) is 31.80 CNY. With the latest stock price at 28.28 CNY, the upside of Dajin Heavy Industry Corp based on DCF is 12.4%.
Based on the latest price of 28.28 CNY and our DCF valuation, Dajin Heavy Industry Corp (002487.SZ) is a buy. buying 002487.SZ stocks now will result in a potential gain of 12.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.4% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 22.96 - 53.25 | 31.80 |
| Upside | -18.8% - 88.3% | 12.4% |