The Discounted Cash Flow (DCF) valuation of Noah Holdings Ltd (NOAH) is 13.10 USD. With the latest stock price at 11.25 USD, the upside of Noah Holdings Ltd based on DCF is 16.4%.
Based on the latest price of 11.25 USD and our DCF valuation, Noah Holdings Ltd (NOAH) is a buy. buying NOAH stocks now will result in a potential gain of 16.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.6% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.05 - 15.46 | 13.10 |
| Upside | 7.1% - 37.4% | 16.4% |