The Discounted Cash Flow (DCF) valuation of Tonghua Golden-Horse Pharmaceutical Industry Co Ltd (000766.SZ) is 2.70 CNY. With the latest stock price at 19.70 CNY, the upside of Tonghua Golden-Horse Pharmaceutical Industry Co Ltd based on DCF is -86.3%.
Based on the latest price of 19.70 CNY and our DCF valuation, Tonghua Golden-Horse Pharmaceutical Industry Co Ltd (000766.SZ) is a sell. selling 000766.SZ stocks now will result in a potential gain of 86.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.0% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.40 - 6.37 | 2.70 |
| Upside | -92.9% - -67.6% | -86.3% |