The Discounted Cash Flow (DCF) valuation of Hangzhou Haoyue Personal Care Co Ltd (605009.SS) is 42.02 CNY. With the latest stock price at 60.60 CNY, the upside of Hangzhou Haoyue Personal Care Co Ltd based on DCF is -30.7%.
Based on the latest price of 60.60 CNY and our DCF valuation, Hangzhou Haoyue Personal Care Co Ltd (605009.SS) is a sell. selling 605009.SS stocks now will result in a potential gain of 30.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.4% | 10.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33.94 - 57.04 | 42.02 |
| Upside | -44.0% - -5.9% | -30.7% |