The Discounted Cash Flow (DCF) valuation of China CYTS Tours Holding Co Ltd (600138.SS) is 8.08 CNY. With the latest stock price at 9.53 CNY, the upside of China CYTS Tours Holding Co Ltd based on DCF is -15.2%.
Based on the latest price of 9.53 CNY and our DCF valuation, China CYTS Tours Holding Co Ltd (600138.SS) is a sell. selling 600138.SS stocks now will result in a potential gain of 15.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.66 - 19.03 | 8.08 |
| Upside | -61.6% - 99.7% | -15.2% |