The Discounted Cash Flow (DCF) valuation of Beijing Tianyishangjia New Material Corp Ltd (688033.SS) is (541.45) CNY. With the latest stock price at 6.27 CNY, the upside of Beijing Tianyishangjia New Material Corp Ltd based on DCF is -8735.5%.
Based on the latest price of 6.27 CNY and our DCF valuation, Beijing Tianyishangjia New Material Corp Ltd (688033.SS) is a sell. selling 688033.SS stocks now will result in a potential gain of 8735.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.1% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (967.58) - (378.82) | (541.45) |
| Upside | -15531.8% - -6141.7% | -8735.5% |