The Discounted Cash Flow (DCF) valuation of Willfar Information Technology Co Ltd (688100.SS) is 21.13 CNY. With the latest stock price at 35.51 CNY, the upside of Willfar Information Technology Co Ltd based on DCF is -40.5%.
Based on the latest price of 35.51 CNY and our DCF valuation, Willfar Information Technology Co Ltd (688100.SS) is a sell. selling 688100.SS stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.3% | 11.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17.26 - 28.21 | 21.13 |
| Upside | -51.4% - -20.6% | -40.5% |