The Discounted Cash Flow (DCF) valuation of BYD Co Ltd (002594.SZ) is 106.18 CNY. With the latest stock price at 96.18 CNY, the upside of BYD Co Ltd based on DCF is 10.4%.
Based on the latest price of 96.18 CNY and our DCF valuation, BYD Co Ltd (002594.SZ) is a buy. buying 002594.SZ stocks now will result in a potential gain of 10.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 70.97 - 192.75 | 106.18 |
| Upside | -26.2% - 100.4% | 10.4% |