The Discounted Cash Flow (DCF) valuation of Xiamen Changelight Co Ltd (300102.SZ) is 5.94 CNY. With the latest stock price at 11.31 CNY, the upside of Xiamen Changelight Co Ltd based on DCF is -47.5%.
Based on the latest price of 11.31 CNY and our DCF valuation, Xiamen Changelight Co Ltd (300102.SZ) is a sell. selling 300102.SZ stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.7% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.59 - 12.45 | 5.94 |
| Upside | -68.3% - 10.0% | -47.5% |