The Discounted Cash Flow (DCF) valuation of BYD Co Ltd (002594.SZ) is 181.19 CNY. With the latest stock price at 323.05 CNY, the upside of BYD Co Ltd based on DCF is -43.9%.
Based on the latest price of 323.05 CNY and our DCF valuation, BYD Co Ltd (002594.SZ) is a sell. selling 002594.SZ stocks now will result in a potential gain of 43.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 121.70 - 327.70 | 181.19 |
| Upside | -62.3% - 1.4% | -43.9% |