The Discounted Cash Flow (DCF) valuation of Shenzhen Topraysolar Co Ltd (002218.SZ) is 2.14 CNY. With the latest stock price at 4.47 CNY, the upside of Shenzhen Topraysolar Co Ltd based on DCF is -52.1%.
Based on the latest price of 4.47 CNY and our DCF valuation, Shenzhen Topraysolar Co Ltd (002218.SZ) is a sell. selling 002218.SZ stocks now will result in a potential gain of 52.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.3% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.05 - 4.85 | 2.14 |
| Upside | -76.4% - 8.6% | -52.1% |