300117.SZ
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Price:
0.43
CNY
Volume:
3,532,300
China | Building Products
300117.SZ DCF Valuation - Growth Exit 5Y
-3487 %
Upside
What is the DCF valuation of 300117.SZ?
The Discounted Cash Flow (DCF) valuation of Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd (300117.SZ) is (14.56) CNY. With the latest stock price at 0.43 CNY, the upside of Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd based on DCF is -3487%.
Is 300117.SZ a buy or a sell?
Based on the latest price of 0.43 CNY and our DCF valuation, Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd (300117.SZ) is a sell. Selling 300117.SZ stocks now will result in a potential gain of 3487%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.1% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (26.92) - (10.31) | (14.56) |
| Upside | -6360.4% - -2497.8% | -3487.0% |
0.43 CNY
Stock Price
(14.56) CNY
Fair Price
| (CNY in millions) | Projections | |||||
| 12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | |
| Revenue | 1,204 | 584 | 609 | 621 | 633 | 646 |
| % Growth | 38% | -52% | 4% | 2% | 2% | 2% |
| Cost of goods sold | (1,533) | (706) | (700) | (678) | (657) | (637) |
| % of Revenue | 127% | 121% | 115% | 109% | 104% | 99% |
| Selling, G&A expenses | (787) | (381) | (398) | (406) | (414) | (422) |
| % of Revenue | 65% | 65% | 65% | 65% | 65% | 65% |
| Research & Development | (8) | (4) | (4) | (4) | (4) | (4) |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Net interest & other expenses | (261) | (127) | (132) | (135) | (137) | (140) |
| % of Revenue | 22% | 22% | 22% | 22% | 22% | 22% |
| Tax expense | (118) | 93 | 92 | 88 | 85 | 82 |
| Tax rate | 8% | 15% | 15% | 15% | 15% | 15% |
| Net profit | (1,502) | (541) | (533) | (513) | (494) | (475) |
| % Margin | -125% | -93% | -88% | -83% | -78% | -74% |