The Discounted Cash Flow (DCF) valuation of BYD Co Ltd (002594.SZ) is 455.32 CNY. With the latest stock price at 381.00 CNY, the upside of BYD Co Ltd based on DCF is 19.5%.
Based on the latest price of 381.00 CNY and our DCF valuation, BYD Co Ltd (002594.SZ) is a buy. buying 002594.SZ stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 312.69 - 823.57 | 455.32 |
| Upside | -17.9% - 116.2% | 19.5% |