The Discounted Cash Flow (DCF) valuation of Beijing Kunlun Tech Co Ltd (300418.SZ) is (12.82) CNY. With the latest stock price at 46.42 CNY, the upside of Beijing Kunlun Tech Co Ltd based on DCF is -127.6%.
Based on the latest price of 46.42 CNY and our DCF valuation, Beijing Kunlun Tech Co Ltd (300418.SZ) is a sell. selling 300418.SZ stocks now will result in a potential gain of 127.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 12.8% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (30.47) - (8.40) | (12.82) |
| Upside | -165.6% - -118.1% | -127.6% |