The Discounted Cash Flow (DCF) valuation of Shanghai Xinnanyang Only Education & Technology Co Ltd (600661.SS) is (9.07) CNY. With the latest stock price at 10.11 CNY, the upside of Shanghai Xinnanyang Only Education & Technology Co Ltd based on DCF is -189.7%.
Based on the latest price of 10.11 CNY and our DCF valuation, Shanghai Xinnanyang Only Education & Technology Co Ltd (600661.SS) is a sell. selling 600661.SS stocks now will result in a potential gain of 189.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.1% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (76.39) - (4.93) | (9.07) |
| Upside | -855.6% - -148.8% | -189.7% |