The Discounted Cash Flow (DCF) valuation of Shanghai No.1 Pharmacy Co Ltd (600833.SS) is 10.09 CNY. With the latest stock price at 12.26 CNY, the upside of Shanghai No.1 Pharmacy Co Ltd based on DCF is -17.7%.
Based on the latest price of 12.26 CNY and our DCF valuation, Shanghai No.1 Pharmacy Co Ltd (600833.SS) is a sell. selling 600833.SS stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.8% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.13 - 13.66 | 10.09 |
| Upside | -33.7% - 11.4% | -17.7% |