The Discounted Cash Flow (DCF) valuation of Sichuan Yahua Industrial Group Co Ltd (002497.SZ) is 9.33 CNY. With the latest stock price at 10.95 CNY, the upside of Sichuan Yahua Industrial Group Co Ltd based on DCF is -14.8%.
Based on the latest price of 10.95 CNY and our DCF valuation, Sichuan Yahua Industrial Group Co Ltd (002497.SZ) is a sell. selling 002497.SZ stocks now will result in a potential gain of 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.4% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.35 - 12.98 | 9.33 |
| Upside | -32.9% - 18.6% | -14.8% |