The Discounted Cash Flow (DCF) valuation of Suzhou Douson Drilling&Production Equipment Co Ltd (603800.SS) is 11.17 CNY. With the latest stock price at 22.06 CNY, the upside of Suzhou Douson Drilling&Production Equipment Co Ltd based on DCF is -49.4%.
Based on the latest price of 22.06 CNY and our DCF valuation, Suzhou Douson Drilling&Production Equipment Co Ltd (603800.SS) is a sell. selling 603800.SS stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 11.0% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.15 - 26.56 | 11.17 |
| Upside | -72.1% - 20.4% | -49.4% |