The Discounted Cash Flow (DCF) valuation of Jiangsu Yanghe Brewery Joint-Stock Co Ltd (002304.SZ) is 25.05 CNY. With the latest stock price at 43.00 CNY, the upside of Jiangsu Yanghe Brewery Joint-Stock Co Ltd based on DCF is -41.7%.
Based on the latest price of 43.00 CNY and our DCF valuation, Jiangsu Yanghe Brewery Joint-Stock Co Ltd (002304.SZ) is a sell. selling 002304.SZ stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.5% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 21.73 - 33.78 | 25.05 |
| Upside | -49.5% - -21.5% | -41.7% |