The Discounted Cash Flow (DCF) valuation of Luckin Coffee Inc (LKNCY) is 36.79 USD. With the latest stock price at 31.26 USD, the upside of Luckin Coffee Inc based on DCF is 17.7%.
Based on the latest price of 31.26 USD and our DCF valuation, Luckin Coffee Inc (LKNCY) is a buy. buying LKNCY stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 22.60 - 144.56 | 36.79 |
| Upside | -27.7% - 362.4% | 17.7% |