The Discounted Cash Flow (DCF) valuation of Haoxiangni Health Food Co Ltd (002582.SZ) is 3.61 CNY. With the latest stock price at 11.27 CNY, the upside of Haoxiangni Health Food Co Ltd based on DCF is -68.0%.
Based on the latest price of 11.27 CNY and our DCF valuation, Haoxiangni Health Food Co Ltd (002582.SZ) is a sell. selling 002582.SZ stocks now will result in a potential gain of 68.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.2% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.03 - 53.15 | 3.61 |
| Upside | -90.9% - 371.6% | -68.0% |