The Discounted Cash Flow (DCF) valuation of Mclon Jewellery Co Ltd (300945.SZ) is 12.56 CNY. With the latest stock price at 19.52 CNY, the upside of Mclon Jewellery Co Ltd based on DCF is -35.7%.
Based on the latest price of 19.52 CNY and our DCF valuation, Mclon Jewellery Co Ltd (300945.SZ) is a sell. selling 300945.SZ stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.0% | 10.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.05 - 17.30 | 12.56 |
| Upside | -48.5% - -11.4% | -35.7% |