The Discounted Cash Flow (DCF) valuation of Luoyang Northglass Technology Co Ltd (002613.SZ) is 3.55 CNY. With the latest stock price at 3.81 CNY, the upside of Luoyang Northglass Technology Co Ltd based on DCF is -6.8%.
Based on the latest price of 3.81 CNY and our DCF valuation, Luoyang Northglass Technology Co Ltd (002613.SZ) is a sell. selling 002613.SZ stocks now will result in a potential gain of 6.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.5% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.73 - 5.35 | 3.55 |
| Upside | -28.3% - 40.4% | -6.8% |