The Discounted Cash Flow (DCF) valuation of Huangshan Novel Co Ltd (002014.SZ) is 8.72 CNY. With the latest stock price at 11.90 CNY, the upside of Huangshan Novel Co Ltd based on DCF is -26.7%.
Based on the latest price of 11.90 CNY and our DCF valuation, Huangshan Novel Co Ltd (002014.SZ) is a sell. selling 002014.SZ stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 12.0% | 10.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.80 - 12.23 | 8.72 |
| Upside | -42.9% - 2.8% | -26.7% |