The Discounted Cash Flow (DCF) valuation of Tianjin Guangyu Development Co Ltd (000537.SZ) is (661.02) CNY. With the latest stock price at 8.46 CNY, the upside of Tianjin Guangyu Development Co Ltd based on DCF is -7913.5%.
Based on the latest price of 8.46 CNY and our DCF valuation, Tianjin Guangyu Development Co Ltd (000537.SZ) is a sell. selling 000537.SZ stocks now will result in a potential gain of 7913.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 4.9% | 4.7% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.6% |
| Fair Price | (2,739.72) - (390.76) | (661.02) |
| Upside | -32484.4% - -4718.9% | -7913.5% |