The Discounted Cash Flow (DCF) valuation of Tianjin Guifaxiang 18th Street Mahua Food Co Ltd (002820.SZ) is 5.95 CNY. With the latest stock price at 11.78 CNY, the upside of Tianjin Guifaxiang 18th Street Mahua Food Co Ltd based on DCF is -49.5%.
Based on the latest price of 11.78 CNY and our DCF valuation, Tianjin Guifaxiang 18th Street Mahua Food Co Ltd (002820.SZ) is a sell. selling 002820.SZ stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.8% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.63 - 9.08 | 5.95 |
| Upside | -60.7% - -23.0% | -49.5% |