The Discounted Cash Flow (DCF) valuation of Three's Company Media Group Co Ltd (605168.SS) is 22.48 CNY. With the latest stock price at 33.97 CNY, the upside of Three's Company Media Group Co Ltd based on DCF is -33.8%.
Based on the latest price of 33.97 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 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 12.0% | 10.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17.34 - 32.07 | 22.48 |
| Upside | -48.9% - -5.6% | -33.8% |