The Discounted Cash Flow (DCF) valuation of Zhejiang Tiantai Xianghe Industrial Co Ltd (603500.SS) is 7.02 CNY. With the latest stock price at 9.40 CNY, the upside of Zhejiang Tiantai Xianghe Industrial Co Ltd based on DCF is -25.3%.
Based on the latest price of 9.40 CNY and our DCF valuation, Zhejiang Tiantai Xianghe Industrial Co Ltd (603500.SS) is a sell. selling 603500.SS stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.4% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.29 - 10.69 | 7.02 |
| Upside | -43.8% - 13.7% | -25.3% |