The Discounted Cash Flow (DCF) valuation of HAXC Holdings Beijing Co Ltd (300928.SZ) is (107.94) CNY. With the latest stock price at 34.43 CNY, the upside of HAXC Holdings Beijing Co Ltd based on DCF is -413.5%.
Based on the latest price of 34.43 CNY and our DCF valuation, HAXC Holdings Beijing Co Ltd (300928.SZ) is a sell. selling 300928.SZ stocks now will result in a potential gain of 413.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.6% | 10.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (181.24) - (78.74) | (107.94) |
| Upside | -626.4% - -328.7% | -413.5% |