The Discounted Cash Flow (DCF) valuation of Sirio Pharma Co Ltd (300791.SZ) is 30.13 CNY. With the latest stock price at 25.06 CNY, the upside of Sirio Pharma Co Ltd based on DCF is 20.2%.
Based on the latest price of 25.06 CNY and our DCF valuation, Sirio Pharma Co Ltd (300791.SZ) is a buy. buying 300791.SZ stocks now will result in a potential gain of 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.3% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 22.74 - 43.89 | 30.13 |
| Upside | -9.3% - 75.2% | 20.2% |