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%.
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% |