The Discounted Cash Flow (DCF) valuation of Lancy Co Ltd (002612.SZ) is 15.34 CNY. With the latest stock price at 16.81 CNY, the upside of Lancy Co Ltd based on DCF is -8.8%.
Based on the latest price of 16.81 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 8.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.1% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.82 - 24.16 | 15.34 |
| Upside | -35.6% - 43.7% | -8.8% |