The Discounted Cash Flow (DCF) valuation of Jiangsu Wanlin Modern Logistics Co Ltd (603117.SS) is 1.67 CNY. With the latest stock price at 6.19 CNY, the upside of Jiangsu Wanlin Modern Logistics Co Ltd based on DCF is -73.0%.
Based on the latest price of 6.19 CNY and our DCF valuation, Jiangsu Wanlin Modern Logistics Co Ltd (603117.SS) is a sell. selling 603117.SS stocks now will result in a potential gain of 73.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.9% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.88 - 7.56 | 1.67 |
| Upside | -85.8% - 22.1% | -73.0% |