The Discounted Cash Flow (DCF) valuation of Levima Advanced Materials Corp (003022.SZ) is 10.17 CNY. With the latest stock price at 14.98 CNY, the upside of Levima Advanced Materials Corp based on DCF is -32.1%.
Based on the latest price of 14.98 CNY and our DCF valuation, Levima Advanced Materials Corp (003022.SZ) is a sell. selling 003022.SZ stocks now will result in a potential gain of 32.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.4% | 9.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.40 - 21.85 | 10.17 |
| Upside | -63.9% - 45.9% | -32.1% |