The Discounted Cash Flow (DCF) valuation of Shanxi Xinghuacun Fen Wine Factory Co Ltd (600809.SS) is 129.39 CNY. With the latest stock price at 192.00 CNY, the upside of Shanxi Xinghuacun Fen Wine Factory Co Ltd based on DCF is -32.6%.
Based on the latest price of 192.00 CNY and our DCF valuation, Shanxi Xinghuacun Fen Wine Factory Co Ltd (600809.SS) is a sell. selling 600809.SS stocks now will result in a potential gain of 32.6%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 14.2% | 12.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 107.33 - 165.98 | 129.39 |
| Upside | -44.1% - -13.6% | -32.6% |