The Discounted Cash Flow (DCF) valuation of Beijing Compass Technology Development Co Ltd (300803.SZ) is 6.62 CNY. With the latest stock price at 60.05 CNY, the upside of Beijing Compass Technology Development Co Ltd based on DCF is -89.0%.
Based on the latest price of 60.05 CNY and our DCF valuation, Beijing Compass Technology Development Co Ltd (300803.SZ) is a sell. selling 300803.SZ stocks now will result in a potential gain of 89.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.9% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.19 - 7.69 | 6.62 |
| Upside | -96.3% - -87.2% | -89.0% |