The Discounted Cash Flow (DCF) valuation of ZTE Corp (000063.SZ) is 30.12 CNY. With the latest stock price at 33.19 CNY, the upside of ZTE Corp based on DCF is -9.2%.
Based on the latest price of 33.19 CNY and our DCF valuation, ZTE Corp (000063.SZ) is a sell. selling 000063.SZ stocks now will result in a potential gain of 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.3% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.65 - 43.69 | 30.12 |
| Upside | -31.8% - 31.6% | -9.2% |