The Discounted Cash Flow (DCF) valuation of Tus-Design Group Co Ltd (300500.SZ) is 1.14 CNY. With the latest stock price at 11.37 CNY, the upside of Tus-Design Group Co Ltd based on DCF is -90.0%.
Based on the latest price of 11.37 CNY and our DCF valuation, Tus-Design Group Co Ltd (300500.SZ) is a sell. selling 300500.SZ stocks now will result in a potential gain of 90.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.8% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.07 - 1.34 | 1.14 |
| Upside | -90.6% - -88.2% | -90.0% |