The Discounted Cash Flow (DCF) valuation of Tianjin Jingwei Huikai Optoelectronic Co Ltd (300120.SZ) is 6.72 CNY. With the latest stock price at 9.11 CNY, the upside of Tianjin Jingwei Huikai Optoelectronic Co Ltd based on DCF is -26.2%.
Based on the latest price of 9.11 CNY and our DCF valuation, Tianjin Jingwei Huikai Optoelectronic Co Ltd (300120.SZ) is a sell. selling 300120.SZ stocks now will result in a potential gain of 26.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.1% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.16 - 9.63 | 6.72 |
| Upside | -43.3% - 5.7% | -26.2% |