The Discounted Cash Flow (DCF) valuation of Shenzhen Aisidi Co Ltd (002416.SZ) is 10.58 CNY. With the latest stock price at 11.45 CNY, the upside of Shenzhen Aisidi Co Ltd based on DCF is -7.6%.
Based on the latest price of 11.45 CNY and our DCF valuation, Shenzhen Aisidi Co Ltd (002416.SZ) is a sell. selling 002416.SZ stocks now will result in a potential gain of 7.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.2% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.65 - 16.81 | 10.58 |
| Upside | -33.2% - 46.8% | -7.6% |