The Discounted Cash Flow (DCF) valuation of Xinjiang Wuika Times Department Store Co Ltd (603101.SS) is 5.06 CNY. With the latest stock price at 7.73 CNY, the upside of Xinjiang Wuika Times Department Store Co Ltd based on DCF is -34.6%.
Based on the latest price of 7.73 CNY and our DCF valuation, Xinjiang Wuika Times Department Store Co Ltd (603101.SS) is a sell. selling 603101.SS stocks now will result in a potential gain of 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.6% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.33 - 8.37 | 5.06 |
| Upside | -56.9% - 8.2% | -34.6% |