The Discounted Cash Flow (DCF) valuation of Thinkingdom Media Group Ltd (603096.SS) is 10.11 CNY. With the latest stock price at 18.88 CNY, the upside of Thinkingdom Media Group Ltd based on DCF is -46.4%.
Based on the latest price of 18.88 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 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.9% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.39 - 13.04 | 10.11 |
| Upside | -55.6% - -30.9% | -46.4% |