The Discounted Cash Flow (DCF) valuation of Anhui Yingjia Distillery Co Ltd (603198.SS) is 29.68 CNY. With the latest stock price at 40.54 CNY, the upside of Anhui Yingjia Distillery Co Ltd based on DCF is -26.8%.
Based on the latest price of 40.54 CNY and our DCF valuation, Anhui Yingjia Distillery Co Ltd (603198.SS) is a sell. selling 603198.SS stocks now will result in a potential gain of 26.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 13.8% | 12.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.08 - 36.99 | 29.68 |
| Upside | -38.1% - -8.7% | -26.8% |