The Discounted Cash Flow (DCF) valuation of WuXi AppTec Co Ltd (603259.SS) is 42.17 CNY. With the latest stock price at 70.82 CNY, the upside of WuXi AppTec Co Ltd based on DCF is -40.5%.
Based on the latest price of 70.82 CNY and our DCF valuation, WuXi AppTec Co Ltd (603259.SS) is a sell. selling 603259.SS stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 13.1% | 11.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 33.77 - 57.69 | 42.17 |
| Upside | -52.3% - -18.5% | -40.5% |