The Discounted Cash Flow (DCF) valuation of Shenzhen Kstar Science & Technology Co Ltd (002518.SZ) is 22.52 CNY. With the latest stock price at 22.18 CNY, the upside of Shenzhen Kstar Science & Technology Co Ltd based on DCF is 1.5%.
Based on the latest price of 22.18 CNY and our DCF valuation, Shenzhen Kstar Science & Technology Co Ltd (002518.SZ) is a buy. buying 002518.SZ stocks now will result in a potential gain of 1.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.5% | 10.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.29 - 32.19 | 22.52 |
| Upside | -22.1% - 45.1% | 1.5% |