The Discounted Cash Flow (DCF) valuation of Hichain Logistics Co Ltd (300873.SZ) is 24.05 CNY. With the latest stock price at 20.26 CNY, the upside of Hichain Logistics Co Ltd based on DCF is 18.7%.
Based on the latest price of 20.26 CNY and our DCF valuation, Hichain Logistics Co Ltd (300873.SZ) is a buy. buying 300873.SZ stocks now will result in a potential gain of 18.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.6% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19.23 - 34.76 | 24.05 |
| Upside | -5.1% - 71.6% | 18.7% |