The Discounted Cash Flow (DCF) valuation of Hengdian Entertainment Co Ltd (603103.SS) is 8.27 CNY. With the latest stock price at 17.91 CNY, the upside of Hengdian Entertainment Co Ltd based on DCF is -53.8%.
Based on the latest price of 17.91 CNY and our DCF valuation, Hengdian Entertainment Co Ltd (603103.SS) is a sell. selling 603103.SS stocks now will result in a potential gain of 53.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 13.0% | 10.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.39 - 26.93 | 8.27 |
| Upside | -75.5% - 50.3% | -53.8% |