The Discounted Cash Flow (DCF) valuation of Keli Motor Group Co Ltd (002892.SZ) is 8.05 CNY. With the latest stock price at 13.81 CNY, the upside of Keli Motor Group Co Ltd based on DCF is -41.7%.
Based on the latest price of 13.81 CNY and our DCF valuation, Keli Motor Group Co Ltd (002892.SZ) is a sell. selling 002892.SZ stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.47 - 15.41 | 8.05 |
| Upside | -60.4% - 11.6% | -41.7% |