The Discounted Cash Flow (DCF) valuation of Xiamen Jihong Technology Co Ltd (002803.SZ) is 20.83 CNY. With the latest stock price at 14.23 CNY, the upside of Xiamen Jihong Technology Co Ltd based on DCF is 46.4%.
Based on the latest price of 14.23 CNY and our DCF valuation, Xiamen Jihong Technology Co Ltd (002803.SZ) is a buy. buying 002803.SZ stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.6% | 10.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16.44 - 28.77 | 20.83 |
| Upside | 15.5% - 102.2% | 46.4% |