The Discounted Cash Flow (DCF) valuation of Yihai Kerry Arawana Holdings Co Ltd (300999.SZ) is 26.88 CNY. With the latest stock price at 30.07 CNY, the upside of Yihai Kerry Arawana Holdings Co Ltd based on DCF is -10.6%.
Based on the latest price of 30.07 CNY and our DCF valuation, Yihai Kerry Arawana Holdings Co Ltd (300999.SZ) is a sell. selling 300999.SZ stocks now will result in a potential gain of 10.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.28 - 68.00 | 26.88 |
| Upside | -52.5% - 126.1% | -10.6% |