The Discounted Cash Flow (DCF) valuation of Three Squirrels Inc (300783.SZ) is 33.21 CNY. With the latest stock price at 26.23 CNY, the upside of Three Squirrels Inc based on DCF is 26.6%.
Based on the latest price of 26.23 CNY and our DCF valuation, Three Squirrels Inc (300783.SZ) is a buy. buying 300783.SZ stocks now will result in a potential gain of 26.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.3% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 24.53 - 52.40 | 33.21 |
| Upside | -6.5% - 99.8% | 26.6% |