The Discounted Cash Flow (DCF) valuation of Sichuan Haite High-tech Co Ltd (002023.SZ) is 2.03 CNY. With the latest stock price at 9.73 CNY, the upside of Sichuan Haite High-tech Co Ltd based on DCF is -79.1%.
Based on the latest price of 9.73 CNY and our DCF valuation, Sichuan Haite High-tech Co Ltd (002023.SZ) is a sell. selling 002023.SZ stocks now will result in a potential gain of 79.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.27 - 10.63 | 2.03 |
| Upside | -97.3% - 9.2% | -79.1% |