The Discounted Cash Flow (DCF) valuation of Amlogic Shanghai Co Ltd (688099.SS) is 36.17 CNY. With the latest stock price at 69.90 CNY, the upside of Amlogic Shanghai Co Ltd based on DCF is -48.3%.
Based on the latest price of 69.90 CNY and our DCF valuation, Amlogic Shanghai Co Ltd (688099.SS) is a sell. selling 688099.SS stocks now will result in a potential gain of 48.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.4% | 12.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 30.55 - 45.67 | 36.17 |
| Upside | -56.3% - -34.7% | -48.3% |