The Discounted Cash Flow (DCF) valuation of Jiangsu Xinri E-Vehicle Co Ltd (603787.SS) is 37.55 CNY. With the latest stock price at 11.74 CNY, the upside of Jiangsu Xinri E-Vehicle Co Ltd based on DCF is 219.9%.
Based on the latest price of 11.74 CNY and our DCF valuation, Jiangsu Xinri E-Vehicle Co Ltd (603787.SS) is a buy. buying 603787.SS stocks now will result in a potential gain of 219.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.8% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 21.32 - 109.38 | 37.55 |
| Upside | 81.6% - 831.7% | 219.9% |