The Discounted Cash Flow (DCF) valuation of Grandjoy Holdings Group Co Ltd (000031.SZ) is 31.02 CNY. With the latest stock price at 2.66 CNY, the upside of Grandjoy Holdings Group Co Ltd based on DCF is 1066.0%.
Based on the latest price of 2.66 CNY and our DCF valuation, Grandjoy Holdings Group Co Ltd (000031.SZ) is a buy. buying 000031.SZ stocks now will result in a potential gain of 1066.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 4.0% | 4.0% |
| Long-term Growth Rate | 2.0% - 3.6% | 2.8% |
| Fair Price | 13.23 - 176.31 | 31.02 |
| Upside | 397.5% - 6528.1% | 1066.0% |