The Discounted Cash Flow (DCF) valuation of Boai NKY Medical Holdings Ltd (300109.SZ) is 8.60 CNY. With the latest stock price at 16.51 CNY, the upside of Boai NKY Medical Holdings Ltd based on DCF is -47.9%.
Based on the latest price of 16.51 CNY and our DCF valuation, Boai NKY Medical Holdings Ltd (300109.SZ) is a sell. selling 300109.SZ stocks now will result in a potential gain of 47.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.4% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.55 - 13.01 | 8.60 |
| Upside | -60.3% - -21.2% | -47.9% |