The Discounted Cash Flow (DCF) valuation of Beijing Sanyuan Foods Co Ltd (600429.SS) is 6.01 CNY. With the latest stock price at 4.61 CNY, the upside of Beijing Sanyuan Foods Co Ltd based on DCF is 30.4%.
Based on the latest price of 4.61 CNY and our DCF valuation, Beijing Sanyuan Foods Co Ltd (600429.SS) is a buy. buying 600429.SS stocks now will result in a potential gain of 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.6% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.81 - 12.82 | 6.01 |
| Upside | -17.3% - 178.0% | 30.4% |