The Discounted Cash Flow (DCF) valuation of Xiamen Intretech Inc (002925.SZ) is 16.22 CNY. With the latest stock price at 16.66 CNY, the upside of Xiamen Intretech Inc based on DCF is -2.6%.
Based on the latest price of 16.66 CNY and our DCF valuation, Xiamen Intretech Inc (002925.SZ) is a sell. selling 002925.SZ stocks now will result in a potential gain of 2.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.3% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.38 - 23.44 | 16.22 |
| Upside | -25.7% - 40.7% | -2.6% |