The Discounted Cash Flow (DCF) valuation of Beijing Dahao Technology Corp Ltd (603025.SS) is 11.40 CNY. With the latest stock price at 13.31 CNY, the upside of Beijing Dahao Technology Corp Ltd based on DCF is -14.4%.
Based on the latest price of 13.31 CNY and our DCF valuation, Beijing Dahao Technology Corp Ltd (603025.SS) is a sell. selling 603025.SS stocks now will result in a potential gain of 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.8% | 11.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.92 - 15.98 | 11.40 |
| Upside | -33.0% - 20.0% | -14.4% |