The Discounted Cash Flow (DCF) valuation of Xi'an Triangle Defense Co Ltd (300775.SZ) is 0.86 CNY. With the latest stock price at 25.09 CNY, the upside of Xi'an Triangle Defense Co Ltd based on DCF is -96.6%.
Based on the latest price of 25.09 CNY and our DCF valuation, Xi'an Triangle Defense Co Ltd (300775.SZ) is a sell. selling 300775.SZ stocks now will result in a potential gain of 96.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.0% | 10.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.73 - 1.12 | 0.86 |
| Upside | -97.1% - -95.5% | -96.6% |