The Discounted Cash Flow (DCF) valuation of Shanghai Wondertek Software Co Ltd (603189.SS) is 0.87 CNY. With the latest stock price at 18.88 CNY, the upside of Shanghai Wondertek Software Co Ltd based on DCF is -95.4%.
Based on the latest price of 18.88 CNY and our DCF valuation, Shanghai Wondertek Software Co Ltd (603189.SS) is a sell. selling 603189.SS stocks now will result in a potential gain of 95.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.2% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.60 - 0.98 | 0.87 |
| Upside | -96.8% - -94.8% | -95.4% |