The Discounted Cash Flow (DCF) valuation of Shanghai Kelai Mechatronics Engineering Co Ltd (603960.SS) is 11.77 CNY. With the latest stock price at 19.24 CNY, the upside of Shanghai Kelai Mechatronics Engineering Co Ltd based on DCF is -38.8%.
Based on the latest price of 19.24 CNY and our DCF valuation, Shanghai Kelai Mechatronics Engineering Co Ltd (603960.SS) is a sell. selling 603960.SS stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.4% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.07 - 17.63 | 11.77 |
| Upside | -52.9% - -8.3% | -38.8% |