The Discounted Cash Flow (DCF) valuation of Shandong Tongda Island New Materials Co Ltd (300321.SZ) is 13.09 CNY. With the latest stock price at 28.66 CNY, the upside of Shandong Tongda Island New Materials Co Ltd based on DCF is -54.3%.
Based on the latest price of 28.66 CNY and our DCF valuation, Shandong Tongda Island New Materials Co Ltd (300321.SZ) is a sell. selling 300321.SZ stocks now will result in a potential gain of 54.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.7% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.98 - 20.93 | 13.09 |
| Upside | -65.2% - -27.0% | -54.3% |