The Discounted Cash Flow (DCF) valuation of Guangzhou Shiyuan Electronic Technology Co Ltd (002841.SZ) is 48.25 CNY. With the latest stock price at 34.21 CNY, the upside of Guangzhou Shiyuan Electronic Technology Co Ltd based on DCF is 41.0%.
Based on the latest price of 34.21 CNY and our DCF valuation, Guangzhou Shiyuan Electronic Technology Co Ltd (002841.SZ) is a buy. buying 002841.SZ stocks now will result in a potential gain of 41.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.8% | 9.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38.54 - 65.66 | 48.25 |
| Upside | 12.7% - 91.9% | 41.0% |