The Discounted Cash Flow (DCF) valuation of CNNC Hua Yuan Titanium Dioxide Co Ltd (002145.SZ) is 3.26 CNY. With the latest stock price at 4.26 CNY, the upside of CNNC Hua Yuan Titanium Dioxide Co Ltd based on DCF is -23.5%.
Based on the latest price of 4.26 CNY and our DCF valuation, CNNC Hua Yuan Titanium Dioxide Co Ltd (002145.SZ) is a sell. selling 002145.SZ stocks now will result in a potential gain of 23.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.1% | 10.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.59 - 4.44 | 3.26 |
| Upside | -39.3% - 4.3% | -23.5% |