The Discounted Cash Flow (DCF) valuation of Guangzhou Sie Consulting Co Ltd (300687.SZ) is 13.49 CNY. With the latest stock price at 27.18 CNY, the upside of Guangzhou Sie Consulting Co Ltd based on DCF is -50.4%.
Based on the latest price of 27.18 CNY and our DCF valuation, Guangzhou Sie Consulting Co Ltd (300687.SZ) is a sell. selling 300687.SZ stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.6% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.57 - 22.73 | 13.49 |
| Upside | -64.8% - -16.4% | -50.4% |