The Discounted Cash Flow (DCF) valuation of Shenyang Xingqi Pharmaceutical Co Ltd (300573.SZ) is 33.53 CNY. With the latest stock price at 52.83 CNY, the upside of Shenyang Xingqi Pharmaceutical Co Ltd based on DCF is -36.5%.
Based on the latest price of 52.83 CNY and our DCF valuation, Shenyang Xingqi Pharmaceutical Co Ltd (300573.SZ) is a sell. selling 300573.SZ stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.1% | 10.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 25.58 - 49.26 | 33.53 |
| Upside | -51.6% - -6.8% | -36.5% |