The Discounted Cash Flow (DCF) valuation of Huadong Medicine Co Ltd (000963.SZ) is 41.76 CNY. With the latest stock price at 28.42 CNY, the upside of Huadong Medicine Co Ltd based on DCF is 46.9%.
Based on the latest price of 28.42 CNY and our DCF valuation, Huadong Medicine Co Ltd (000963.SZ) is a buy. buying 000963.SZ stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 31.05 - 67.26 | 41.76 |
| Upside | 9.2% - 136.7% | 46.9% |