The Discounted Cash Flow (DCF) valuation of Bafang Electric Suzhou Co Ltd (603489.SS) is 14.08 CNY. With the latest stock price at 26.89 CNY, the upside of Bafang Electric Suzhou Co Ltd based on DCF is -47.6%.
Based on the latest price of 26.89 CNY and our DCF valuation, Bafang Electric Suzhou Co Ltd (603489.SS) is a sell. selling 603489.SS stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.0% | 10.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11.40 - 19.46 | 14.08 |
| Upside | -57.6% - -27.6% | -47.6% |