The Discounted Cash Flow (DCF) valuation of Shenzhen Qingyi Photomask Ltd (688138.SS) is 9.21 CNY. With the latest stock price at 25.63 CNY, the upside of Shenzhen Qingyi Photomask Ltd based on DCF is -64.1%.
Based on the latest price of 25.63 CNY and our DCF valuation, Shenzhen Qingyi Photomask Ltd (688138.SS) is a sell. selling 688138.SS stocks now will result in a potential gain of 64.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 13.2% | 11.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.26 - 15.48 | 9.21 |
| Upside | -75.6% - -39.6% | -64.1% |