The Discounted Cash Flow (DCF) valuation of Edan Instruments Inc (300206.SZ) is 9.37 CNY. With the latest stock price at 13.46 CNY, the upside of Edan Instruments Inc based on DCF is -30.4%.
Based on the latest price of 13.46 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 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.0% | 10.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.56 - 12.85 | 9.37 |
| Upside | -43.9% - -4.5% | -30.4% |