The Discounted Cash Flow (DCF) valuation of Sunway Co Ltd (603333.SS) is 3.02 CNY. With the latest stock price at 7.59 CNY, the upside of Sunway Co Ltd based on DCF is -60.2%.
Based on the latest price of 7.59 CNY and our DCF valuation, Sunway Co Ltd (603333.SS) is a sell. selling 603333.SS stocks now will result in a potential gain of 60.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.7% | 11.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.16 - 4.67 | 3.02 |
| Upside | -71.5% - -38.4% | -60.2% |