The Discounted Cash Flow (DCF) valuation of BOSUN Co Ltd (002282.SZ) is 4.80 CNY. With the latest stock price at 7.60 CNY, the upside of BOSUN Co Ltd based on DCF is -36.9%.
Based on the latest price of 7.60 CNY and our DCF valuation, BOSUN Co Ltd (002282.SZ) is a sell. selling 002282.SZ stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.2% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.97 - 6.35 | 4.80 |
| Upside | -47.7% - -16.4% | -36.9% |