The Discounted Cash Flow (DCF) valuation of Huashe Design Group Co Ltd (603018.SS) is 7.04 CNY. With the latest stock price at 8.13 CNY, the upside of Huashe Design Group Co Ltd based on DCF is -13.4%.
Based on the latest price of 8.13 CNY and our DCF valuation, Huashe Design Group Co Ltd (603018.SS) is a sell. selling 603018.SS stocks now will result in a potential gain of 13.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.8% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.88 - 9.20 | 7.04 |
| Upside | -27.7% - 13.1% | -13.4% |