The Discounted Cash Flow (DCF) valuation of Hunan Aihua Group Co Ltd (603989.SS) is 20.18 CNY. With the latest stock price at 14.81 CNY, the upside of Hunan Aihua Group Co Ltd based on DCF is 36.2%.
Based on the latest price of 14.81 CNY and our DCF valuation, Hunan Aihua Group Co Ltd (603989.SS) is a buy. buying 603989.SS stocks now will result in a potential gain of 36.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.1% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 15.59 - 28.11 | 20.18 |
| Upside | 5.3% - 89.8% | 36.2% |