The Discounted Cash Flow (DCF) valuation of Hainan Drinda Automotive Trim Co Ltd (002865.SZ) is 54.86 CNY. With the latest stock price at 39.18 CNY, the upside of Hainan Drinda Automotive Trim Co Ltd based on DCF is 40.0%.
Based on the latest price of 39.18 CNY and our DCF valuation, Hainan Drinda Automotive Trim Co Ltd (002865.SZ) is a buy. buying 002865.SZ stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.1% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 39.89 - 81.51 | 54.86 |
| Upside | 1.8% - 108.0% | 40.0% |