The Discounted Cash Flow (DCF) valuation of Beijing Zhidemai Technology Co Ltd (300785.SZ) is 14.34 CNY. With the latest stock price at 32.42 CNY, the upside of Beijing Zhidemai Technology Co Ltd based on DCF is -55.8%.
Based on the latest price of 32.42 CNY and our DCF valuation, Beijing Zhidemai Technology Co Ltd (300785.SZ) is a sell. selling 300785.SZ stocks now will result in a potential gain of 55.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.1% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.21 - 48.89 | 14.34 |
| Upside | -71.6% - 50.8% | -55.8% |