The Discounted Cash Flow (DCF) valuation of The9 Ltd (NCTY) is (46.55) USD. With the latest stock price at 8.90 USD, the upside of The9 Ltd based on DCF is -623.0%.
Based on the latest price of 8.90 USD and our DCF valuation, The9 Ltd (NCTY) is a sell. selling NCTY stocks now will result in a potential gain of 623.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (142.14) - (28.74) | (46.55) |
| Upside | -1697.0% - -422.9% | -623.0% |