The Discounted Cash Flow (DCF) valuation of Runner Xiamen Corp (603408.SS) is 13.85 CNY. With the latest stock price at 11.22 CNY, the upside of Runner Xiamen Corp based on DCF is 23.4%.
Based on the latest price of 11.22 CNY and our DCF valuation, Runner Xiamen Corp (603408.SS) is a buy. buying 603408.SS stocks now will result in a potential gain of 23.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.19 - 22.35 | 13.85 |
| Upside | -9.1% - 99.2% | 23.4% |