The Discounted Cash Flow (DCF) valuation of Beijing Tricolor Technology Co Ltd (603516.SS) is 15.34 CNY. With the latest stock price at 34.91 CNY, the upside of Beijing Tricolor Technology Co Ltd based on DCF is -56.1%.
Based on the latest price of 34.91 CNY and our DCF valuation, Beijing Tricolor Technology Co Ltd (603516.SS) is a sell. selling 603516.SS stocks now will result in a potential gain of 56.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.6% | 10.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.83 - 23.30 | 15.34 |
| Upside | -66.1% - -33.3% | -56.1% |