The Discounted Cash Flow (DCF) valuation of Tongwei Co Ltd (600438.SS) is 27.10 CNY. With the latest stock price at 18.36 CNY, the upside of Tongwei Co Ltd based on DCF is 47.6%.
Based on the latest price of 18.36 CNY and our DCF valuation, Tongwei Co Ltd (600438.SS) is a buy. buying 600438.SS stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 7.9% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.33 - 58.60 | 27.10 |
| Upside | -22.0% - 219.2% | 47.6% |