The Discounted Cash Flow (DCF) valuation of Anhui Kouzi Distillery Co Ltd (603589.SS) is 27.96 CNY. With the latest stock price at 33.60 CNY, the upside of Anhui Kouzi Distillery Co Ltd based on DCF is -16.8%.
Based on the latest price of 33.60 CNY and our DCF valuation, Anhui Kouzi Distillery Co Ltd (603589.SS) is a sell. selling 603589.SS stocks now will result in a potential gain of 16.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 13.8% | 12.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.91 - 34.38 | 27.96 |
| Upside | -28.8% - 2.3% | -16.8% |