The Discounted Cash Flow (DCF) valuation of Tarena International Inc (TEDU) is 20.48 USD. With the latest stock price at 1.13 USD, the upside of Tarena International Inc based on DCF is 1712.6%.
Based on the latest price of 1.13 USD and our DCF valuation, Tarena International Inc (TEDU) is a buy. buying TEDU stocks now will result in a potential gain of 1712.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.46 - 25.30 | 20.48 |
| Upside | 1445.1% - 2139.2% | 1712.6% |