The Discounted Cash Flow (DCF) valuation of QiaoYin City Management Co Ltd (002973.SZ) is 7.67 CNY. With the latest stock price at 12.11 CNY, the upside of QiaoYin City Management Co Ltd based on DCF is -36.7%.
Based on the latest price of 12.11 CNY and our DCF valuation, QiaoYin City Management Co Ltd (002973.SZ) is a sell. selling 002973.SZ stocks now will result in a potential gain of 36.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.63 - 16.39 | 7.67 |
| Upside | -70.0% - 35.4% | -36.7% |