The Discounted Cash Flow (DCF) valuation of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156.SS) is 13.13 CNY. With the latest stock price at 21.18 CNY, the upside of Hebei Yangyuan ZhiHui Beverage Co Ltd based on DCF is -38.0%.
Based on the latest price of 21.18 CNY and our DCF valuation, Hebei Yangyuan ZhiHui Beverage Co Ltd (603156.SS) is a sell. selling 603156.SS stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.34 - 18.37 | 13.13 |
| Upside | -51.2% - -13.3% | -38.0% |