The Discounted Cash Flow (DCF) valuation of China Tourism Group Duty Free Corp Ltd (601888.SS) is 38.70 CNY. With the latest stock price at 60.59 CNY, the upside of China Tourism Group Duty Free Corp Ltd based on DCF is -36.1%.
Based on the latest price of 60.59 CNY and our DCF valuation, China Tourism Group Duty Free Corp Ltd (601888.SS) is a sell. selling 601888.SS stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.2% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 31.90 - 57.48 | 38.70 |
| Upside | -47.3% - -5.1% | -36.1% |