The Discounted Cash Flow (DCF) valuation of Yotrio Group Co Ltd (002489.SZ) is 2.59 CNY. With the latest stock price at 3.66 CNY, the upside of Yotrio Group Co Ltd based on DCF is -29.2%.
Based on the latest price of 3.66 CNY and our DCF valuation, Yotrio Group Co Ltd (002489.SZ) is a sell. selling 002489.SZ stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.0% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.82 - 4.15 | 2.59 |
| Upside | -50.3% - 13.4% | -29.2% |