The Discounted Cash Flow (DCF) valuation of Guangdong Tapai Group Co Ltd (002233.SZ) is 5.60 CNY. With the latest stock price at 7.64 CNY, the upside of Guangdong Tapai Group Co Ltd based on DCF is -26.7%.
Based on the latest price of 7.64 CNY and our DCF valuation, Guangdong Tapai Group Co Ltd (002233.SZ) is a sell. selling 002233.SZ stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.0% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.66 - 7.35 | 5.60 |
| Upside | -39.0% - -3.8% | -26.7% |