The Discounted Cash Flow (DCF) valuation of JiangSu Suyan Jingshen Co Ltd (603299.SS) is 13.73 CNY. With the latest stock price at 9.72 CNY, the upside of JiangSu Suyan Jingshen Co Ltd based on DCF is 41.3%.
Based on the latest price of 9.72 CNY and our DCF valuation, JiangSu Suyan Jingshen Co Ltd (603299.SS) is a buy. buying 603299.SS stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.0% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.91 - 16.39 | 13.73 |
| Upside | 22.5% - 68.6% | 41.3% |