The Discounted Cash Flow (DCF) valuation of Ganso Co Ltd (603886.SS) is 18.29 CNY. With the latest stock price at 13.74 CNY, the upside of Ganso Co Ltd based on DCF is 33.1%.
Based on the latest price of 13.74 CNY and our DCF valuation, Ganso Co Ltd (603886.SS) is a buy. buying 603886.SS stocks now will result in a potential gain of 33.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.0% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.61 - 25.30 | 18.29 |
| Upside | 6.3% - 84.1% | 33.1% |