The Discounted Cash Flow (DCF) valuation of Toly Bread Co Ltd (603866.SS) is 3.35 CNY. With the latest stock price at 5.46 CNY, the upside of Toly Bread Co Ltd based on DCF is -38.7%.
Based on the latest price of 5.46 CNY and our DCF valuation, Toly Bread Co Ltd (603866.SS) is a sell. selling 603866.SS stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.2% | 10.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.54 - 4.84 | 3.35 |
| Upside | -53.5% - -11.3% | -38.7% |