The Discounted Cash Flow (DCF) valuation of Sunwave Communications Co Ltd (002115.SZ) is 28.03 CNY. With the latest stock price at 8.62 CNY, the upside of Sunwave Communications Co Ltd based on DCF is 225.1%.
Based on the latest price of 8.62 CNY and our DCF valuation, Sunwave Communications Co Ltd (002115.SZ) is a buy. buying 002115.SZ stocks now will result in a potential gain of 225.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.8% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 18.64 - 58.90 | 28.03 |
| Upside | 116.2% - 583.3% | 225.1% |