The Discounted Cash Flow (DCF) valuation of Tianjin Keyvia Electric Co Ltd (300407.SZ) is 8.82 CNY. With the latest stock price at 10.78 CNY, the upside of Tianjin Keyvia Electric Co Ltd based on DCF is -18.2%.
Based on the latest price of 10.78 CNY and our DCF valuation, Tianjin Keyvia Electric Co Ltd (300407.SZ) is a sell. selling 300407.SZ stocks now will result in a potential gain of 18.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.85 - 13.16 | 8.82 |
| Upside | -36.4% - 22.1% | -18.2% |