The Discounted Cash Flow (DCF) valuation of HeiLongJiang ZBD Pharmaceutical Co Ltd (603567.SS) is 8.13 CNY. With the latest stock price at 11.71 CNY, the upside of HeiLongJiang ZBD Pharmaceutical Co Ltd based on DCF is -30.6%.
Based on the latest price of 11.71 CNY and our DCF valuation, HeiLongJiang ZBD Pharmaceutical Co Ltd (603567.SS) is a sell. selling 603567.SS stocks now will result in a potential gain of 30.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.5% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.57 - 13.35 | 8.13 |
| Upside | -52.5% - 14.0% | -30.6% |