The Discounted Cash Flow (DCF) valuation of Vatti Corp Ltd (002035.SZ) is 8.83 CNY. With the latest stock price at 6.57 CNY, the upside of Vatti Corp Ltd based on DCF is 34.4%.
Based on the latest price of 6.57 CNY and our DCF valuation, Vatti Corp Ltd (002035.SZ) is a buy. buying 002035.SZ stocks now will result in a potential gain of 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.50 - 14.31 | 8.83 |
| Upside | -1.1% - 117.8% | 34.4% |