The Discounted Cash Flow (DCF) valuation of EST Tools Co Ltd (300488.SZ) is 12.18 CNY. With the latest stock price at 33.94 CNY, the upside of EST Tools Co Ltd based on DCF is -64.1%.
Based on the latest price of 33.94 CNY and our DCF valuation, EST Tools Co Ltd (300488.SZ) is a sell. selling 300488.SZ stocks now will result in a potential gain of 64.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.9% | 10.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.93 - 22.49 | 12.18 |
| Upside | -76.6% - -33.7% | -64.1% |