The Discounted Cash Flow (DCF) valuation of XiAn Tian He Defense Technology Co Ltd (300397.SZ) is (1.17) CNY. With the latest stock price at 12.15 CNY, the upside of XiAn Tian He Defense Technology Co Ltd based on DCF is -109.7%.
Based on the latest price of 12.15 CNY and our DCF valuation, XiAn Tian He Defense Technology Co Ltd (300397.SZ) is a sell. selling 300397.SZ stocks now will result in a potential gain of 109.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.9% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.68) - (0.95) | (1.17) |
| Upside | -113.8% - -107.8% | -109.7% |