The Discounted Cash Flow (DCF) valuation of China Wafer Level CSP Co Ltd (603005.SS) is 13.69 CNY. With the latest stock price at 27.32 CNY, the upside of China Wafer Level CSP Co Ltd based on DCF is -49.9%.
Based on the latest price of 27.32 CNY and our DCF valuation, China Wafer Level CSP Co Ltd (603005.SS) is a sell. selling 603005.SS stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 13.0% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.55 - 21.00 | 13.69 |
| Upside | -61.4% - -23.1% | -49.9% |