Guangdong Tianan New Material (603725) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Guangdong Tianan New Material (SSE:603725), currently being evaluated. In 2025, Guangdong Tianan New Material generated $3.09 Billion in revenue and $214.80 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Guangdong Tianan New Material is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $3.09 Billion
- Free Cash Flow (2025): $214.80 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.