The Discounted Cash Flow (DCF) valuation of The9 Ltd (NCTY) is (48.35) USD. With the latest stock price at 8.34 USD, the upside of The9 Ltd based on DCF is -679.8%.
Based on the latest price of 8.34 USD and our DCF valuation, The9 Ltd (NCTY) is a sell. selling NCTY stocks now will result in a potential gain of 679.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (144.23) - (29.98) | (48.35) |
| Upside | -1829.3% - -459.5% | -679.8% |