The Discounted Cash Flow (DCF) valuation of Tianjin Realty Development Group Co Ltd (600322.SS) is 2.86 CNY. With the latest stock price at 2.91 CNY, the upside of Tianjin Realty Development Group Co Ltd based on DCF is -1.7%.
Based on the latest price of 2.91 CNY and our DCF valuation, Tianjin Realty Development Group Co Ltd (600322.SS) is a sell. selling 600322.SS stocks now will result in a potential gain of 1.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 5.8% | 5.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.11) - 17.70 | 2.86 |
| Upside | -138.2% - 508.2% | -1.7% |