The Discounted Cash Flow (DCF) valuation of DuZhe Publishing&Media Co Ltd (603999.SS) is 3.94 CNY. With the latest stock price at 6.42 CNY, the upside of DuZhe Publishing&Media Co Ltd based on DCF is -38.7%.
Based on the latest price of 6.42 CNY and our DCF valuation, DuZhe Publishing&Media Co Ltd (603999.SS) is a sell. selling 603999.SS stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.0% | 10.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.24 - 5.21 | 3.94 |
| Upside | -49.5% - -18.9% | -38.7% |