The Discounted Cash Flow (DCF) valuation of Sinodata Co Ltd (002657.SZ) is 3.86 CNY. With the latest stock price at 27.44 CNY, the upside of Sinodata Co Ltd based on DCF is -85.9%.
Based on the latest price of 27.44 CNY and our DCF valuation, Sinodata Co Ltd (002657.SZ) is a sell. selling 002657.SZ stocks now will result in a potential gain of 85.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.9% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.83 - 6.61 | 3.86 |
| Upside | -89.7% - -75.9% | -85.9% |