The Discounted Cash Flow (DCF) valuation of Xiamen Wanli Stone Stock Co Ltd (002785.SZ) is 1.01 CNY. With the latest stock price at 28.10 CNY, the upside of Xiamen Wanli Stone Stock Co Ltd based on DCF is -96.4%.
Based on the latest price of 28.10 CNY and our DCF valuation, Xiamen Wanli Stone Stock Co Ltd (002785.SZ) is a sell. selling 002785.SZ stocks now will result in a potential gain of 96.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.5% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.77) - 14.82 | 1.01 |
| Upside | -102.7% - -47.3% | -96.4% |