The Discounted Cash Flow (DCF) valuation of Tian Shan Development (Holding) Ltd (2118.HK) is 1.31 HKD. With the latest stock price at 1.97 HKD, the upside of Tian Shan Development (Holding) Ltd based on DCF is -33.5%.
Based on the latest price of 1.97 HKD and our DCF valuation, Tian Shan Development (Holding) Ltd (2118.HK) is a sell. selling 2118.HK stocks now will result in a potential gain of 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 17.1% | 12.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.77 - 2.95 | 1.31 |
| Upside | -60.7% - 49.7% | -33.5% |