The Discounted Cash Flow (DCF) valuation of iRay Technology Co Ltd (688301.SS) is 60.67 CNY. With the latest stock price at 106.62 CNY, the upside of iRay Technology Co Ltd based on DCF is -43.1%.
Based on the latest price of 106.62 CNY and our DCF valuation, iRay Technology Co Ltd (688301.SS) is a sell. selling 688301.SS stocks now will result in a potential gain of 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 39.81 - 132.42 | 60.67 |
| Upside | -62.7% - 24.2% | -43.1% |