The Discounted Cash Flow (DCF) valuation of Hailir Pesticides and Chemicals Group Co Ltd (603639.SS) is 17.45 CNY. With the latest stock price at 13.36 CNY, the upside of Hailir Pesticides and Chemicals Group Co Ltd based on DCF is 30.6%.
Based on the latest price of 13.36 CNY and our DCF valuation, Hailir Pesticides and Chemicals Group Co Ltd (603639.SS) is a buy. buying 603639.SS stocks now will result in a potential gain of 30.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.2% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.28 - 24.99 | 17.45 |
| Upside | -0.6% - 87.1% | 30.6% |