The Discounted Cash Flow (DCF) valuation of Edan Instruments Inc (300206.SZ) is 6.05 CNY. With the latest stock price at 12.06 CNY, the upside of Edan Instruments Inc based on DCF is -49.8%.
Based on the latest price of 12.06 CNY and our DCF valuation, Edan Instruments Inc (300206.SZ) is a sell. selling 300206.SZ stocks now will result in a potential gain of 49.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.5% | 11.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.28 - 7.32 | 6.05 |
| Upside | -56.2% - -39.3% | -49.8% |