The Discounted Cash Flow (DCF) valuation of Simei Media Co Ltd (002712.SZ) is 6.78 CNY. With the latest stock price at 5.89 CNY, the upside of Simei Media Co Ltd based on DCF is 15.1%.
Based on the latest price of 5.89 CNY and our DCF valuation, Simei Media Co Ltd (002712.SZ) is a buy. buying 002712.SZ stocks now will result in a potential gain of 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.8% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.02 - 10.03 | 6.78 |
| Upside | -14.8% - 70.2% | 15.1% |