The Discounted Cash Flow (DCF) valuation of Shenzhen Das Intellitech Co Ltd (002421.SZ) is 1.68 CNY. With the latest stock price at 3.40 CNY, the upside of Shenzhen Das Intellitech Co Ltd based on DCF is -50.5%.
Based on the latest price of 3.40 CNY and our DCF valuation, Shenzhen Das Intellitech Co Ltd (002421.SZ) is a sell. selling 002421.SZ stocks now will result in a potential gain of 50.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.4% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.93 - 3.56 | 1.68 |
| Upside | -72.7% - 4.7% | -50.5% |