The Discounted Cash Flow (DCF) valuation of Henan Tong-Da Cable Co Ltd (002560.SZ) is 5.32 CNY. With the latest stock price at 7.91 CNY, the upside of Henan Tong-Da Cable Co Ltd based on DCF is -32.8%.
Based on the latest price of 7.91 CNY and our DCF valuation, Henan Tong-Da Cable Co Ltd (002560.SZ) is a sell. selling 002560.SZ stocks now will result in a potential gain of 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.2% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.86 - 10.36 | 5.32 |
| Upside | -63.8% - 31.0% | -32.8% |