The Discounted Cash Flow (DCF) valuation of YAPP Automotive Systems Co Ltd (603013.SS) is 13.64 CNY. With the latest stock price at 22.81 CNY, the upside of YAPP Automotive Systems Co Ltd based on DCF is -40.2%.
Based on the latest price of 22.81 CNY and our DCF valuation, YAPP Automotive Systems Co Ltd (603013.SS) is a sell. selling 603013.SS stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.6% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.69 - 16.85 | 13.64 |
| Upside | -48.7% - -26.1% | -40.2% |