The Discounted Cash Flow (DCF) valuation of Topsec Technologies Group Inc (002212.SZ) is 0.46 CNY. With the latest stock price at 8.48 CNY, the upside of Topsec Technologies Group Inc based on DCF is -94.6%.
Based on the latest price of 8.48 CNY and our DCF valuation, Topsec Technologies Group Inc (002212.SZ) is a sell. selling 002212.SZ stocks now will result in a potential gain of 94.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.7% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.33 - 0.97 | 0.46 |
| Upside | -96.1% - -88.5% | -94.6% |