The Discounted Cash Flow (DCF) valuation of Shenzhen Sed Industry Co Ltd (000032.SZ) is 33.61 CNY. With the latest stock price at 21.04 CNY, the upside of Shenzhen Sed Industry Co Ltd based on DCF is 59.8%.
Based on the latest price of 21.04 CNY and our DCF valuation, Shenzhen Sed Industry Co Ltd (000032.SZ) is a buy. buying 000032.SZ stocks now will result in a potential gain of 59.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.2% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 24.33 - 51.70 | 33.61 |
| Upside | 15.6% - 145.7% | 59.8% |