The Discounted Cash Flow (DCF) valuation of Guangdong Delian Group Co Ltd (002666.SZ) is 5.99 CNY. With the latest stock price at 5.06 CNY, the upside of Guangdong Delian Group Co Ltd based on DCF is 18.5%.
Based on the latest price of 5.06 CNY and our DCF valuation, Guangdong Delian Group Co Ltd (002666.SZ) is a buy. buying 002666.SZ stocks now will result in a potential gain of 18.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.4% | 9.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.46 - 8.93 | 5.99 |
| Upside | -11.9% - 76.5% | 18.5% |