The Discounted Cash Flow (DCF) valuation of Tangrenshen Group Co Ltd (002567.SZ) is 24.31 CNY. With the latest stock price at 4.76 CNY, the upside of Tangrenshen Group Co Ltd based on DCF is 410.8%.
Based on the latest price of 4.76 CNY and our DCF valuation, Tangrenshen Group Co Ltd (002567.SZ) is a buy. buying 002567.SZ stocks now will result in a potential gain of 410.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.1% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.01 - 36.28 | 24.31 |
| Upside | 278.4% - 662.2% | 410.8% |