The Discounted Cash Flow (DCF) valuation of Beijing Ultrapower Software Co Ltd (300002.SZ) is 9.48 CNY. With the latest stock price at 13.03 CNY, the upside of Beijing Ultrapower Software Co Ltd based on DCF is -27.3%.
Based on the latest price of 13.03 CNY and our DCF valuation, Beijing Ultrapower Software Co Ltd (300002.SZ) is a sell. selling 300002.SZ stocks now will result in a potential gain of 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 13.9% | 11.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.37 - 14.20 | 9.48 |
| Upside | -43.5% - 9.0% | -27.3% |