The Discounted Cash Flow (DCF) valuation of Lily Group Co Ltd (603823.SS) is 7.37 CNY. With the latest stock price at 13.81 CNY, the upside of Lily Group Co Ltd based on DCF is -46.6%.
Based on the latest price of 13.81 CNY and our DCF valuation, Lily Group Co Ltd (603823.SS) is a sell. selling 603823.SS stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.8% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.65 - 11.04 | 7.37 |
| Upside | -59.1% - -20.1% | -46.6% |