The Discounted Cash Flow (DCF) valuation of China National Accord Medicines Corp Ltd (000028.SZ) is 31.14 CNY. With the latest stock price at 22.79 CNY, the upside of China National Accord Medicines Corp Ltd based on DCF is 36.6%.
Based on the latest price of 22.79 CNY and our DCF valuation, China National Accord Medicines Corp Ltd (000028.SZ) is a buy. buying 000028.SZ stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 26.78 - 37.97 | 31.14 |
| Upside | 17.5% - 66.6% | 36.6% |