The Discounted Cash Flow (DCF) valuation of Ciwen Media Co Ltd (002343.SZ) is 4.48 CNY. With the latest stock price at 7.96 CNY, the upside of Ciwen Media Co Ltd based on DCF is -43.7%.
Based on the latest price of 7.96 CNY and our DCF valuation, Ciwen Media Co Ltd (002343.SZ) is a sell. selling 002343.SZ stocks now will result in a potential gain of 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 10.1% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.31 - 18.55 | 4.48 |
| Upside | -71.0% - 133.0% | -43.7% |