The Discounted Cash Flow (DCF) valuation of Wave Sync Corp (WAYS) is (1.17) USD. With the latest stock price at 4.47 USD, the upside of Wave Sync Corp based on DCF is -126.2%.
Based on the latest price of 4.47 USD and our DCF valuation, Wave Sync Corp (WAYS) is a sell. selling WAYS stocks now will result in a potential gain of 126.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.03) - (0.78) | (1.17) |
| Upside | -167.6% - -117.4% | -126.2% |