The Discounted Cash Flow (DCF) valuation of Shunya International Martech Beijing Co Ltd (300612.SZ) is 6.30 CNY. With the latest stock price at 15.22 CNY, the upside of Shunya International Martech Beijing Co Ltd based on DCF is -58.6%.
Based on the latest price of 15.22 CNY and our DCF valuation, Shunya International Martech Beijing Co Ltd (300612.SZ) is a sell. selling 300612.SZ stocks now will result in a potential gain of 58.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.6% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | 3.72 - 53.92 | 6.30 |
| Upside | -75.6% - 254.3% | -58.6% |