The Discounted Cash Flow (DCF) valuation of Thinkingdom Media Group Ltd (603096.SS) is 10.10 CNY. With the latest stock price at 17.93 CNY, the upside of Thinkingdom Media Group Ltd based on DCF is -43.7%.
Based on the latest price of 17.93 CNY and our DCF valuation, Thinkingdom Media Group Ltd (603096.SS) is a sell. selling 603096.SS stocks now will result in a potential gain of 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.0% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.37 - 13.04 | 10.10 |
| Upside | -53.3% - -27.3% | -43.7% |