The Discounted Cash Flow (DCF) valuation of Tencent Music Entertainment Group (TME) is 15.72 USD. With the latest stock price at 14.31 USD, the upside of Tencent Music Entertainment Group based on DCF is 9.8%.
Based on the latest price of 14.31 USD and our DCF valuation, Tencent Music Entertainment Group (TME) is a buy. buying TME stocks now will result in a potential gain of 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11.45 - 26.88 | 15.72 |
| Upside | -20.0% - 87.8% | 9.8% |