The Discounted Cash Flow (DCF) valuation of Guoanda Co Ltd (300902.SZ) is (48.61) CNY. With the latest stock price at 17.95 CNY, the upside of Guoanda Co Ltd based on DCF is -370.8%.
Based on the latest price of 17.95 CNY and our DCF valuation, Guoanda Co Ltd (300902.SZ) is a sell. selling 300902.SZ stocks now will result in a potential gain of 370.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 12.1% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (76.79) - (36.02) | (48.61) |
| Upside | -527.8% - -300.6% | -370.8% |