The Discounted Cash Flow (DCF) valuation of Shenzhen Laibao Hi-Tech Co Ltd (002106.SZ) is 13.71 CNY. With the latest stock price at 10.22 CNY, the upside of Shenzhen Laibao Hi-Tech Co Ltd based on DCF is 34.1%.
Based on the latest price of 10.22 CNY and our DCF valuation, Shenzhen Laibao Hi-Tech Co Ltd (002106.SZ) is a buy. buying 002106.SZ stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.0% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.84 - 17.48 | 13.71 |
| Upside | 15.8% - 71.0% | 34.1% |