The Discounted Cash Flow (DCF) valuation of China Tian Yuan Healthcare Group Ltd (557.HK) is (2.51) HKD. With the latest stock price at 0.80 HKD, the upside of China Tian Yuan Healthcare Group Ltd based on DCF is -413.4%.
Based on the latest price of 0.80 HKD and our DCF valuation, China Tian Yuan Healthcare Group Ltd (557.HK) is a sell. selling 557.HK stocks now will result in a potential gain of 413.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.8% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (12.79) - (1.46) | (2.51) |
| Upside | -1698.4% - -282.9% | -413.4% |