The Discounted Cash Flow (DCF) valuation of Sichuan Injet Electric Co Ltd (300820.SZ) is 28.56 CNY. With the latest stock price at 48.50 CNY, the upside of Sichuan Injet Electric Co Ltd based on DCF is -41.1%.
Based on the latest price of 48.50 CNY and our DCF valuation, Sichuan Injet Electric Co Ltd (300820.SZ) is a sell. selling 300820.SZ stocks now will result in a potential gain of 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 13.1% | 11.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 22.55 - 39.94 | 28.56 |
| Upside | -53.5% - -17.6% | -41.1% |