The Discounted Cash Flow (DCF) valuation of Skyworth Digital Co Ltd (000810.SZ) is 12.01 CNY. With the latest stock price at 11.36 CNY, the upside of Skyworth Digital Co Ltd based on DCF is 5.7%.
Based on the latest price of 11.36 CNY and our DCF valuation, Skyworth Digital Co Ltd (000810.SZ) is a buy. buying 000810.SZ stocks now will result in a potential gain of 5.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.5% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.19 - 18.57 | 12.01 |
| Upside | -19.1% - 63.4% | 5.7% |