The Discounted Cash Flow (DCF) valuation of Sichuan Swellfun Co Ltd (600779.SS) is 32.00 CNY. With the latest stock price at 41.95 CNY, the upside of Sichuan Swellfun Co Ltd based on DCF is -23.7%.
Based on the latest price of 41.95 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 23.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.1% - 13.9% | 12.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 27.34 - 39.79 | 32.00 |
| Upside | -34.8% - -5.1% | -23.7% |