The Discounted Cash Flow (DCF) valuation of Lancy Co Ltd (002612.SZ) is 15.16 CNY. With the latest stock price at 18.31 CNY, the upside of Lancy Co Ltd based on DCF is -17.2%.
Based on the latest price of 18.31 CNY and our DCF valuation, Lancy Co Ltd (002612.SZ) is a sell. selling 002612.SZ stocks now will result in a potential gain of 17.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.2% | 9.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.56 - 24.38 | 15.16 |
| Upside | -42.3% - 33.1% | -17.2% |