The Discounted Cash Flow (DCF) valuation of Guangdong Brandmax Marketing Co Ltd (300805.SZ) is 11.04 CNY. With the latest stock price at 11.92 CNY, the upside of Guangdong Brandmax Marketing Co Ltd based on DCF is -7.4%.
Based on the latest price of 11.92 CNY and our DCF valuation, Guangdong Brandmax Marketing Co Ltd (300805.SZ) is a sell. selling 300805.SZ stocks now will result in a potential gain of 7.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 12.5% | 11.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9.06 - 14.58 | 11.04 |
| Upside | -24.0% - 22.3% | -7.4% |