The Discounted Cash Flow (DCF) valuation of DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC (300010.SZ) is 3.46 CNY. With the latest stock price at 7.14 CNY, the upside of DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC based on DCF is -51.6%.
Based on the latest price of 7.14 CNY and our DCF valuation, DOUSHEN BEIJING EDUCATION &TECHNOLOGY INC (300010.SZ) is a sell. selling 300010.SZ stocks now will result in a potential gain of 51.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.4% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.49 - 5.96 | 3.46 |
| Upside | -65.2% - -16.5% | -51.6% |