The Discounted Cash Flow (DCF) valuation of Tongyu Communication Inc (002792.SZ) is 5.50 CNY. With the latest stock price at 14.29 CNY, the upside of Tongyu Communication Inc based on DCF is -61.5%.
Based on the latest price of 14.29 CNY and our DCF valuation, Tongyu Communication Inc (002792.SZ) is a sell. selling 002792.SZ stocks now will result in a potential gain of 61.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.8% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.96 - 9.32 | 5.50 |
| Upside | -72.3% - -34.8% | -61.5% |