The Discounted Cash Flow (DCF) valuation of Hunan Huakai Cultural and Creative Co Ltd (300592.SZ) is 6.82 CNY. With the latest stock price at 11.26 CNY, the upside of Hunan Huakai Cultural and Creative Co Ltd based on DCF is -39.5%.
Based on the latest price of 11.26 CNY and our DCF valuation, Hunan Huakai Cultural and Creative Co Ltd (300592.SZ) is a sell. selling 300592.SZ stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.5% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.83 - 15.83 | 6.82 |
| Upside | -66.0% - 40.6% | -39.5% |