The Discounted Cash Flow (DCF) valuation of Suzhou Kingswood Education Technology Co Ltd (300192.SZ) is 8.87 CNY. With the latest stock price at 16.15 CNY, the upside of Suzhou Kingswood Education Technology Co Ltd based on DCF is -45.1%.
Based on the latest price of 16.15 CNY and our DCF valuation, Suzhou Kingswood Education Technology Co Ltd (300192.SZ) is a sell. selling 300192.SZ stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 11.7% | 10.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.31 - 11.62 | 8.87 |
| Upside | -54.8% - -28.1% | -45.1% |