The Discounted Cash Flow (DCF) valuation of Goertek Inc (002241.SZ) is 25.46 CNY. With the latest stock price at 21.82 CNY, the upside of Goertek Inc based on DCF is 16.7%.
Based on the latest price of 21.82 CNY and our DCF valuation, Goertek Inc (002241.SZ) is a buy. buying 002241.SZ stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.2% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.32 - 37.20 | 25.46 |
| Upside | -11.4% - 70.5% | 16.7% |