The Discounted Cash Flow (DCF) valuation of Sichuan Xunyou Network Technology Co Ltd (300467.SZ) is 3.04 CNY. With the latest stock price at 20.60 CNY, the upside of Sichuan Xunyou Network Technology Co Ltd based on DCF is -85.2%.
Based on the latest price of 20.60 CNY and our DCF valuation, Sichuan Xunyou Network Technology Co Ltd (300467.SZ) is a sell. selling 300467.SZ stocks now will result in a potential gain of 85.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 13.1% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.78 - 4.09 | 3.04 |
| Upside | -86.5% - -80.2% | -85.2% |