The Discounted Cash Flow (DCF) valuation of Asymchem Laboratories Tianjin Co Ltd (002821.SZ) is 87.17 CNY. With the latest stock price at 115.00 CNY, the upside of Asymchem Laboratories Tianjin Co Ltd based on DCF is -24.2%.
Based on the latest price of 115.00 CNY and our DCF valuation, Asymchem Laboratories Tianjin Co Ltd (002821.SZ) is a sell. selling 002821.SZ stocks now will result in a potential gain of 24.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 64.99 - 140.04 | 87.17 |
| Upside | -43.5% - 21.8% | -24.2% |