The Discounted Cash Flow (DCF) valuation of Chengdu TangYuan Electric Co Ltd (300789.SZ) is 6.60 CNY. With the latest stock price at 26.05 CNY, the upside of Chengdu TangYuan Electric Co Ltd based on DCF is -74.7%.
Based on the latest price of 26.05 CNY and our DCF valuation, Chengdu TangYuan Electric Co Ltd (300789.SZ) is a sell. selling 300789.SZ stocks now will result in a potential gain of 74.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.2% | 10.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.98 - 10.14 | 6.60 |
| Upside | -80.9% - -61.1% | -74.7% |