The Discounted Cash Flow (DCF) valuation of Three's Company Media Group Co Ltd (605168.SS) is 22.38 CNY. With the latest stock price at 27.30 CNY, the upside of Three's Company Media Group Co Ltd based on DCF is -18.0%.
Based on the latest price of 27.30 CNY and our DCF valuation, Three's Company Media Group Co Ltd (605168.SS) is a sell. selling 605168.SS stocks now will result in a potential gain of 18.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 12.0% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17.28 - 31.87 | 22.38 |
| Upside | -36.7% - 16.7% | -18.0% |