The Discounted Cash Flow (DCF) valuation of Guangdong Tengen Industrial Group Co Ltd (003003.SZ) is 13.95 CNY. With the latest stock price at 12.50 CNY, the upside of Guangdong Tengen Industrial Group Co Ltd based on DCF is 11.6%.
Based on the latest price of 12.50 CNY and our DCF valuation, Guangdong Tengen Industrial Group Co Ltd (003003.SZ) is a buy. buying 003003.SZ stocks now will result in a potential gain of 11.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.0% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.90 - 19.44 | 13.95 |
| Upside | -12.8% - 55.5% | 11.6% |