The Discounted Cash Flow (DCF) valuation of Beijing Bashi Media Co Ltd (600386.SS) is 2.14 CNY. With the latest stock price at 4.03 CNY, the upside of Beijing Bashi Media Co Ltd based on DCF is -46.9%.
Based on the latest price of 4.03 CNY and our DCF valuation, Beijing Bashi Media Co Ltd (600386.SS) is a sell. selling 600386.SS stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.42 - 3.91 | 2.14 |
| Upside | -64.8% - -3.1% | -46.9% |