The Discounted Cash Flow (DCF) valuation of Guangdong Guangzhou Daily Media Co Ltd (002181.SZ) is (0.28) CNY. With the latest stock price at 5.64 CNY, the upside of Guangdong Guangzhou Daily Media Co Ltd based on DCF is -104.9%.
Based on the latest price of 5.64 CNY and our DCF valuation, Guangdong Guangzhou Daily Media Co Ltd (002181.SZ) is a sell. selling 002181.SZ stocks now will result in a potential gain of 104.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 10.6% | 7.9% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (0.34) - 1.55 | (0.28) |
| Upside | -106.0% - -72.5% | -104.9% |