The Discounted Cash Flow (DCF) valuation of Dalian Zeus Entertainment Co Ltd (002354.SZ) is 4.35 CNY. With the latest stock price at 6.23 CNY, the upside of Dalian Zeus Entertainment Co Ltd based on DCF is -30.2%.
Based on the latest price of 6.23 CNY and our DCF valuation, Dalian Zeus Entertainment Co Ltd (002354.SZ) is a sell. selling 002354.SZ stocks now will result in a potential gain of 30.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.6% | 6.9% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | 2.35 - 49.15 | 4.35 |
| Upside | -62.3% - 689.0% | -30.2% |