The Discounted Cash Flow (DCF) valuation of Shenzhen SDG Service Co Ltd (300917.SZ) is 49.81 CNY. With the latest stock price at 41.04 CNY, the upside of Shenzhen SDG Service Co Ltd based on DCF is 21.4%.
Based on the latest price of 41.04 CNY and our DCF valuation, Shenzhen SDG Service Co Ltd (300917.SZ) is a buy. buying 300917.SZ stocks now will result in a potential gain of 21.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 34.45 - 98.32 | 49.81 |
| Upside | -16.1% - 139.6% | 21.4% |