The Discounted Cash Flow (DCF) valuation of Shandong Dongyue Organosilicon Materials Co Ltd (300821.SZ) is 7.88 CNY. With the latest stock price at 7.26 CNY, the upside of Shandong Dongyue Organosilicon Materials Co Ltd based on DCF is 8.5%.
Based on the latest price of 7.26 CNY and our DCF valuation, Shandong Dongyue Organosilicon Materials Co Ltd (300821.SZ) is a buy. buying 300821.SZ stocks now will result in a potential gain of 8.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.2% | 9.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.03 - 11.51 | 7.88 |
| Upside | -16.9% - 58.5% | 8.5% |