The Discounted Cash Flow (DCF) valuation of Dayu Water-saving Group Co Ltd (300021.SZ) is 4.44 CNY. With the latest stock price at 4.93 CNY, the upside of Dayu Water-saving Group Co Ltd based on DCF is -9.9%.
Based on the latest price of 4.93 CNY and our DCF valuation, Dayu Water-saving Group Co Ltd (300021.SZ) is a sell. selling 300021.SZ stocks now will result in a potential gain of 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.5% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.89 - 7.63 | 4.44 |
| Upside | -41.3% - 54.8% | -9.9% |