The Discounted Cash Flow (DCF) valuation of Weihai Guangtai Airport Equipment Co Ltd (002111.SZ) is 8.09 CNY. With the latest stock price at 9.40 CNY, the upside of Weihai Guangtai Airport Equipment Co Ltd based on DCF is -14.0%.
Based on the latest price of 9.40 CNY and our DCF valuation, Weihai Guangtai Airport Equipment Co Ltd (002111.SZ) is a sell. selling 002111.SZ stocks now will result in a potential gain of 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.8% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.84 - 12.22 | 8.09 |
| Upside | -37.9% - 30.0% | -14.0% |