The Discounted Cash Flow (DCF) valuation of ShenZhen Yitoa Intelligent Control Co Ltd (300131.SZ) is 4.84 CNY. With the latest stock price at 8.15 CNY, the upside of ShenZhen Yitoa Intelligent Control Co Ltd based on DCF is -40.6%.
Based on the latest price of 8.15 CNY and our DCF valuation, ShenZhen Yitoa Intelligent Control Co Ltd (300131.SZ) is a sell. selling 300131.SZ stocks now will result in a potential gain of 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.6% | 10.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.47 - 7.69 | 4.84 |
| Upside | -57.5% - -5.6% | -40.6% |