The Discounted Cash Flow (DCF) valuation of Tibet Weixinkang Medicine Co Ltd (603676.SS) is 15.35 CNY. With the latest stock price at 12.78 CNY, the upside of Tibet Weixinkang Medicine Co Ltd based on DCF is 20.1%.
Based on the latest price of 12.78 CNY and our DCF valuation, Tibet Weixinkang Medicine Co Ltd (603676.SS) is a buy. buying 603676.SS stocks now will result in a potential gain of 20.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.7% | 10.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12.27 - 21.14 | 15.35 |
| Upside | -4.0% - 65.4% | 20.1% |