The Discounted Cash Flow (DCF) valuation of Xilinmen Furniture Co Ltd (603008.SS) is 25.25 CNY. With the latest stock price at 16.78 CNY, the upside of Xilinmen Furniture Co Ltd based on DCF is 50.5%.
Based on the latest price of 16.78 CNY and our DCF valuation, Xilinmen Furniture Co Ltd (603008.SS) is a buy. buying 603008.SS stocks now will result in a potential gain of 50.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.0% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 20.03 - 34.30 | 25.25 |
| Upside | 19.4% - 104.4% | 50.5% |