The Discounted Cash Flow (DCF) valuation of Shanghai AtHub Co Ltd (603881.SS) is (4.64) CNY. With the latest stock price at 26.42 CNY, the upside of Shanghai AtHub Co Ltd based on DCF is -117.6%.
Based on the latest price of 26.42 CNY and our DCF valuation, Shanghai AtHub Co Ltd (603881.SS) is a sell. selling 603881.SS stocks now will result in a potential gain of 117.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 11.0% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5.10) - (4.47) | (4.64) |
| Upside | -119.3% - -116.9% | -117.6% |