The Discounted Cash Flow (DCF) valuation of Suzhou Xingye Materials Technology Co Ltd (603928.SS) is 13.56 CNY. With the latest stock price at 15.80 CNY, the upside of Suzhou Xingye Materials Technology Co Ltd based on DCF is -14.2%.
Based on the latest price of 15.80 CNY and our DCF valuation, Suzhou Xingye Materials Technology Co Ltd (603928.SS) is a sell. selling 603928.SS stocks now will result in a potential gain of 14.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.36 - 19.93 | 13.56 |
| Upside | -34.4% - 26.1% | -14.2% |