The Discounted Cash Flow (DCF) valuation of China International Marine Containers Group Co Ltd (000039.SZ) is 10.87 CNY. With the latest stock price at 8.22 CNY, the upside of China International Marine Containers Group Co Ltd based on DCF is 32.2%.
Based on the latest price of 8.22 CNY and our DCF valuation, China International Marine Containers Group Co Ltd (000039.SZ) is a buy. buying 000039.SZ stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.0% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8.18 - 14.85 | 10.87 |
| Upside | -0.4% - 80.7% | 32.2% |