The Discounted Cash Flow (DCF) valuation of Huasi Holding Co Ltd (002494.SZ) is 3.07 CNY. With the latest stock price at 4.73 CNY, the upside of Huasi Holding Co Ltd based on DCF is -35.1%.
Based on the latest price of 4.73 CNY and our DCF valuation, Huasi Holding Co Ltd (002494.SZ) is a sell. selling 002494.SZ stocks now will result in a potential gain of 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.1% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.92 - 9.47 | 3.07 |
| Upside | -59.5% - 100.2% | -35.1% |