The Discounted Cash Flow (DCF) valuation of Yonggao Co Ltd (002641.SZ) is 5.96 CNY. With the latest stock price at 4.10 CNY, the upside of Yonggao Co Ltd based on DCF is 45.4%.
Based on the latest price of 4.10 CNY and our DCF valuation, Yonggao Co Ltd (002641.SZ) is a buy. buying 002641.SZ stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.9% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.53 - 8.65 | 5.96 |
| Upside | 10.5% - 111.0% | 45.4% |