The Discounted Cash Flow (DCF) valuation of Shanghai Beite Technology Co Ltd (603009.SS) is 22.82 CNY. With the latest stock price at 38.92 CNY, the upside of Shanghai Beite Technology Co Ltd based on DCF is -41.4%.
Based on the latest price of 38.92 CNY and our DCF valuation, Shanghai Beite Technology Co Ltd (603009.SS) is a sell. selling 603009.SS stocks now will result in a potential gain of 41.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.0% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 14.10 - 50.33 | 22.82 |
| Upside | -63.8% - 29.3% | -41.4% |