The Discounted Cash Flow (DCF) valuation of Yihai Kerry Arawana Holdings Co Ltd (300999.SZ) is 112.69 CNY. With the latest stock price at 28.53 CNY, the upside of Yihai Kerry Arawana Holdings Co Ltd based on DCF is 295.0%.
Based on the latest price of 28.53 CNY and our DCF valuation, Yihai Kerry Arawana Holdings Co Ltd (300999.SZ) is a buy. buying 300999.SZ stocks now will result in a potential gain of 295.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.4% | 4.7% |
| Long-term Growth Rate | 2.5% - 3.8% | 3.1% |
| Fair Price | 58.85 - 732.60 | 112.69 |
| Upside | 106.3% - 2467.8% | 295.0% |