The Discounted Cash Flow (DCF) valuation of Humanwell Healthcare Group Co Ltd (600079.SS) is 23.30 CNY. With the latest stock price at 17.63 CNY, the upside of Humanwell Healthcare Group Co Ltd based on DCF is 32.2%.
Based on the latest price of 17.63 CNY and our DCF valuation, Humanwell Healthcare Group Co Ltd (600079.SS) is a buy. buying 600079.SS stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.5% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.08 - 39.13 | 23.30 |
| Upside | -8.8% - 121.9% | 32.2% |