603598.SS
Inly Media Co Ltd
Price:  
17.22 
CNY
Volume:  
4,342,300.00
China | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

603598.SS DCF Valuation - Growth Exit 5Y

41.4%
Upside

What is the DCF valuation of 603598.SS??

The Discounted Cash Flow (DCF) valuation of Inly Media Co Ltd (603598.SS) is 24.35 CNY. With the latest stock price at 17.22 CNY, the upside of Inly Media Co Ltd based on DCF is 41.4%.

Is 603598.SS a buy or a sell?

Based on the latest price of 17.22 CNY and our DCF valuation, Inly Media Co Ltd (603598.SS) is a buy. buying 603598.SS stocks now will result in a potential gain of 41.4%.

Range Selected
WACC / Discount Rate 8.9% - 12.1% 10.5%
Long-term Growth Rate 2.5% - 4.5% 3.5%
Fair Price 17.77 - 38.60 24.35
Upside 3.2% - 124.2% 41.4%
17.22 CNY
Stock Price
24.35 CNY
Fair Price