The Discounted Cash Flow (DCF) valuation of Zhejiang Crystal-Optech Co Ltd (002273.SZ) is 11.02 CNY. With the latest stock price at 19.77 CNY, the upside of Zhejiang Crystal-Optech Co Ltd based on DCF is -44.2%.
Based on the latest price of 19.77 CNY and our DCF valuation, Zhejiang Crystal-Optech Co Ltd (002273.SZ) is a sell. selling 002273.SZ stocks now will result in a potential gain of 44.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.5% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.91 - 14.95 | 11.02 |
| Upside | -54.9% - -24.4% | -44.2% |