The Discounted Cash Flow (DCF) valuation of Tianjin Tianbao Infrastructure Co Ltd (000965.SZ) is 6.59 CNY. With the latest stock price at 4.59 CNY, the upside of Tianjin Tianbao Infrastructure Co Ltd based on DCF is 43.5%.
Based on the latest price of 4.59 CNY and our DCF valuation, Tianjin Tianbao Infrastructure Co Ltd (000965.SZ) is a buy. buying 000965.SZ stocks now will result in a potential gain of 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.0% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.17 - 9.71 | 6.59 |
| Upside | 12.6% - 111.6% | 43.5% |