The Discounted Cash Flow (DCF) valuation of NORINCO International Cooperation Ltd (000065.SZ) is 16.01 CNY. With the latest stock price at 10.96 CNY, the upside of NORINCO International Cooperation Ltd based on DCF is 46.1%.
Based on the latest price of 10.96 CNY and our DCF valuation, NORINCO International Cooperation Ltd (000065.SZ) is a buy. buying 000065.SZ stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.37 - 31.29 | 16.01 |
| Upside | -5.3% - 185.5% | 46.1% |