The Discounted Cash Flow (DCF) valuation of Chengdu Fusen Noble-House Industrial Co Ltd (002818.SZ) is 15.30 CNY. With the latest stock price at 12.80 CNY, the upside of Chengdu Fusen Noble-House Industrial Co Ltd based on DCF is 19.6%.
Based on the latest price of 12.80 CNY and our DCF valuation, Chengdu Fusen Noble-House Industrial Co Ltd (002818.SZ) is a buy. buying 002818.SZ stocks now will result in a potential gain of 19.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.18 - 21.23 | 15.30 |
| Upside | -4.9% - 65.8% | 19.6% |