The Discounted Cash Flow (DCF) valuation of Hanyu Group Joint Stock Co Ltd (300403.SZ) is 8.36 CNY. With the latest stock price at 14.10 CNY, the upside of Hanyu Group Joint Stock Co Ltd based on DCF is -40.7%.
Based on the latest price of 14.10 CNY and our DCF valuation, Hanyu Group Joint Stock Co Ltd (300403.SZ) is a sell. selling 300403.SZ stocks now will result in a potential gain of 40.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 12.7% | 11.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.49 - 11.91 | 8.36 |
| Upside | -53.9% - -15.5% | -40.7% |