The Discounted Cash Flow (DCF) valuation of New Hope Dairy Co Ltd (002946.SZ) is 18.43 CNY. With the latest stock price at 16.89 CNY, the upside of New Hope Dairy Co Ltd based on DCF is 9.1%.
Based on the latest price of 16.89 CNY and our DCF valuation, New Hope Dairy Co Ltd (002946.SZ) is a buy. buying 002946.SZ stocks now will result in a potential gain of 9.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.5% | 9.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.48 - 28.23 | 18.43 |
| Upside | -20.2% - 67.1% | 9.1% |