The Discounted Cash Flow (DCF) valuation of Xiamen Leading Optics Co Ltd (605118.SS) is 8.13 CNY. With the latest stock price at 26.65 CNY, the upside of Xiamen Leading Optics Co Ltd based on DCF is -69.5%.
Based on the latest price of 26.65 CNY and our DCF valuation, Xiamen Leading Optics Co Ltd (605118.SS) is a sell. selling 605118.SS stocks now will result in a potential gain of 69.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 12.1% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.36 - 12.00 | 8.13 |
| Upside | -76.1% - -55.0% | -69.5% |