The Discounted Cash Flow (DCF) valuation of EIT Environmental Development Group Co Ltd (300815.SZ) is 22.02 CNY. With the latest stock price at 19.33 CNY, the upside of EIT Environmental Development Group Co Ltd based on DCF is 13.9%.
Based on the latest price of 19.33 CNY and our DCF valuation, EIT Environmental Development Group Co Ltd (300815.SZ) is a buy. buying 300815.SZ stocks now will result in a potential gain of 13.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.9% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.62 - 41.68 | 22.02 |
| Upside | -24.3% - 115.6% | 13.9% |