The Discounted Cash Flow (DCF) valuation of Anhui Huangshan Capsule Co Ltd (002817.SZ) is 4.08 CNY. With the latest stock price at 7.05 CNY, the upside of Anhui Huangshan Capsule Co Ltd based on DCF is -42.1%.
Based on the latest price of 7.05 CNY and our DCF valuation, Anhui Huangshan Capsule Co Ltd (002817.SZ) is a sell. selling 002817.SZ stocks now will result in a potential gain of 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.3% | 10.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.23 - 5.66 | 4.08 |
| Upside | -54.1% - -19.7% | -42.1% |