The Discounted Cash Flow (DCF) valuation of Sichuan Swellfun Co Ltd (600779.SS) is 32.26 CNY. With the latest stock price at 45.88 CNY, the upside of Sichuan Swellfun Co Ltd based on DCF is -29.7%.
Based on the latest price of 45.88 CNY and our DCF valuation, Sichuan Swellfun Co Ltd (600779.SS) is a sell. selling 600779.SS stocks now will result in a potential gain of 29.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 14.1% | 12.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 27.50 - 40.25 | 32.26 |
| Upside | -40.1% - -12.3% | -29.7% |