The Discounted Cash Flow (DCF) valuation of Tianshui Huatian Technology Co Ltd (002185.SZ) is 3.61 CNY. With the latest stock price at 9.92 CNY, the upside of Tianshui Huatian Technology Co Ltd based on DCF is -63.6%.
Based on the latest price of 9.92 CNY and our DCF valuation, Tianshui Huatian Technology Co Ltd (002185.SZ) is a sell. selling 002185.SZ stocks now will result in a potential gain of 63.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.3% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.78 - 8.07 | 3.61 |
| Upside | -82.0% - -18.7% | -63.6% |