The Discounted Cash Flow (DCF) valuation of Suofeiya Home Collection Co Ltd (002572.SZ) is 15.23 CNY. With the latest stock price at 13.75 CNY, the upside of Suofeiya Home Collection Co Ltd based on DCF is 10.8%.
Based on the latest price of 13.75 CNY and our DCF valuation, Suofeiya Home Collection Co Ltd (002572.SZ) is a buy. buying 002572.SZ stocks now will result in a potential gain of 10.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.6% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.17 - 20.48 | 15.23 |
| Upside | -11.5% - 49.0% | 10.8% |