The Discounted Cash Flow (DCF) valuation of Luyin Investment Group Co Ltd (600784.SS) is 8.56 CNY. With the latest stock price at 6.36 CNY, the upside of Luyin Investment Group Co Ltd based on DCF is 34.6%.
Based on the latest price of 6.36 CNY and our DCF valuation, Luyin Investment Group Co Ltd (600784.SS) is a buy. buying 600784.SS stocks now will result in a potential gain of 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.8% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.97 - 14.42 | 8.56 |
| Upside | -6.2% - 126.8% | 34.6% |