The Discounted Cash Flow (DCF) valuation of Guangzhou Jinyi Media Corp (002905.SZ) is 3.69 CNY. With the latest stock price at 9.83 CNY, the upside of Guangzhou Jinyi Media Corp based on DCF is -62.5%.
Based on the latest price of 9.83 CNY and our DCF valuation, Guangzhou Jinyi Media Corp (002905.SZ) is a sell. selling 002905.SZ stocks now will result in a potential gain of 62.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.80 - 12.61 | 3.69 |
| Upside | -91.9% - 28.3% | -62.5% |