The Discounted Cash Flow (DCF) valuation of Beijing Easpring Material Technology CO LTD (300073.SZ) is 23.34 CNY. With the latest stock price at 39.91 CNY, the upside of Beijing Easpring Material Technology CO LTD based on DCF is -41.5%.
Based on the latest price of 39.91 CNY and our DCF valuation, Beijing Easpring Material Technology CO LTD (300073.SZ) is a sell. selling 300073.SZ stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.4% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 19.38 - 32.25 | 23.34 |
| Upside | -51.4% - -19.2% | -41.5% |