The Discounted Cash Flow (DCF) valuation of Hengxin Shambala Culture Co Ltd (300081.SZ) is (6.93) CNY. With the latest stock price at 6.33 CNY, the upside of Hengxin Shambala Culture Co Ltd based on DCF is -209.4%.
Based on the latest price of 6.33 CNY and our DCF valuation, Hengxin Shambala Culture Co Ltd (300081.SZ) is a sell. selling 300081.SZ stocks now will result in a potential gain of 209.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 13.1% | 11.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (9.75) - (5.44) | (6.93) |
| Upside | -254.1% - -186.0% | -209.4% |