The Discounted Cash Flow (DCF) valuation of Blue Sail Medical Co Ltd (002382.SZ) is 4.95 CNY. With the latest stock price at 8.10 CNY, the upside of Blue Sail Medical Co Ltd based on DCF is -38.8%.
Based on the latest price of 8.10 CNY and our DCF valuation, Blue Sail Medical Co Ltd (002382.SZ) is a sell. selling 002382.SZ stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.1% | 9.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.96 - 9.34 | 4.95 |
| Upside | -63.4% - 15.3% | -38.8% |