The Discounted Cash Flow (DCF) valuation of Beijing Tong Ren Tang Chinese Medicine Co Ltd (3613.HK) is 12.53 HKD. With the latest stock price at 9.23 HKD, the upside of Beijing Tong Ren Tang Chinese Medicine Co Ltd based on DCF is 35.8%.
Based on the latest price of 9.23 HKD and our DCF valuation, Beijing Tong Ren Tang Chinese Medicine Co Ltd (3613.HK) is a buy. buying 3613.HK stocks now will result in a potential gain of 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 10.12 - 17.07 | 12.53 |
| Upside | 9.7% - 85.0% | 35.8% |