The Discounted Cash Flow (DCF) valuation of GuangZhou Baiyun Electric Equipment Co Ltd (603861.SS) is 5.04 CNY. With the latest stock price at 8.93 CNY, the upside of GuangZhou Baiyun Electric Equipment Co Ltd based on DCF is -43.6%.
Based on the latest price of 8.93 CNY and our DCF valuation, GuangZhou Baiyun Electric Equipment Co Ltd (603861.SS) is a sell. selling 603861.SS stocks now will result in a potential gain of 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.0% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.86 - 9.10 | 5.04 |
| Upside | -68.0% - 1.9% | -43.6% |