The Discounted Cash Flow (DCF) valuation of Xinjiang Tianrun Dairy Co Ltd (600419.SS) is 3.02 CNY. With the latest stock price at 10.60 CNY, the upside of Xinjiang Tianrun Dairy Co Ltd based on DCF is -71.5%.
Based on the latest price of 10.60 CNY and our DCF valuation, Xinjiang Tianrun Dairy Co Ltd (600419.SS) is a sell. selling 600419.SS stocks now will result in a potential gain of 71.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.3% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.41 - 6.07 | 3.02 |
| Upside | -86.7% - -42.7% | -71.5% |