The Discounted Cash Flow (DCF) valuation of Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd (002864.SZ) is 21.06 CNY. With the latest stock price at 28.18 CNY, the upside of Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd based on DCF is -25.3%.
Based on the latest price of 28.18 CNY and our DCF valuation, Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd (002864.SZ) is a sell. selling 002864.SZ stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.2% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 16.97 - 31.20 | 21.06 |
| Upside | -39.8% - 10.7% | -25.3% |