The Discounted Cash Flow (DCF) valuation of Shenzhen Tongyi Industry Co Ltd (300538.SZ) is 5.66 CNY. With the latest stock price at 17.75 CNY, the upside of Shenzhen Tongyi Industry Co Ltd based on DCF is -68.1%.
Based on the latest price of 17.75 CNY and our DCF valuation, Shenzhen Tongyi Industry Co Ltd (300538.SZ) is a sell. selling 300538.SZ stocks now will result in a potential gain of 68.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.1% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.95 - 8.82 | 5.66 |
| Upside | -77.7% - -50.3% | -68.1% |