The Discounted Cash Flow (DCF) valuation of Anhui Andeli Department Store Co Ltd (603031.SS) is 55.44 CNY. With the latest stock price at 27.40 CNY, the upside of Anhui Andeli Department Store Co Ltd based on DCF is 102.3%.
Based on the latest price of 27.40 CNY and our DCF valuation, Anhui Andeli Department Store Co Ltd (603031.SS) is a buy. buying 603031.SS stocks now will result in a potential gain of 102.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.2% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46.58 - 68.36 | 55.44 |
| Upside | 70.0% - 149.5% | 102.3% |