The Discounted Cash Flow (DCF) valuation of Zhejiang Tianyu Pharmaceutical Co Ltd (300702.SZ) is 6.18 CNY. With the latest stock price at 25.58 CNY, the upside of Zhejiang Tianyu Pharmaceutical Co Ltd based on DCF is -75.8%.
Based on the latest price of 25.58 CNY and our DCF valuation, Zhejiang Tianyu Pharmaceutical Co Ltd (300702.SZ) is a sell. selling 300702.SZ stocks now will result in a potential gain of 75.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.7% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.02 - 18.16 | 6.18 |
| Upside | -92.1% - -29.0% | -75.8% |