The Discounted Cash Flow (DCF) valuation of Shanghai Yaoji Technology Co Ltd (002605.SZ) is 21.51 CNY. With the latest stock price at 18.68 CNY, the upside of Shanghai Yaoji Technology Co Ltd based on DCF is 15.2%.
Based on the latest price of 18.68 CNY and our DCF valuation, Shanghai Yaoji Technology Co Ltd (002605.SZ) is a buy. buying 002605.SZ stocks now will result in a potential gain of 15.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.7% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17.60 - 28.36 | 21.51 |
| Upside | -5.8% - 51.8% | 15.2% |