The Discounted Cash Flow (DCF) valuation of Shenzhen United Winners Laser Co Ltd (688518.SS) is 5.45 CNY. With the latest stock price at 20.42 CNY, the upside of Shenzhen United Winners Laser Co Ltd based on DCF is -73.3%.
Based on the latest price of 20.42 CNY and our DCF valuation, Shenzhen United Winners Laser Co Ltd (688518.SS) is a sell. selling 688518.SS stocks now will result in a potential gain of 73.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.0% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.41 - 10.22 | 5.45 |
| Upside | -83.3% - -50.0% | -73.3% |