The Discounted Cash Flow (DCF) valuation of Hainan Drinda Automotive Trim Co Ltd (002865.SZ) is 47.03 CNY. With the latest stock price at 41.92 CNY, the upside of Hainan Drinda Automotive Trim Co Ltd based on DCF is 12.2%.
Based on the latest price of 41.92 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 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.1% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.76 - 67.57 | 47.03 |
| Upside | -17.1% - 61.2% | 12.2% |