The Discounted Cash Flow (DCF) valuation of Wasu Media Holding Co Ltd (000156.SZ) is 5.66 CNY. With the latest stock price at 8.06 CNY, the upside of Wasu Media Holding Co Ltd based on DCF is -29.8%.
Based on the latest price of 8.06 CNY and our DCF valuation, Wasu Media Holding Co Ltd (000156.SZ) is a sell. selling 000156.SZ stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.3% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.96 - 6.83 | 5.66 |
| Upside | -38.4% - -15.3% | -29.8% |