The Discounted Cash Flow (DCF) valuation of Shenzhen Airport Co Ltd (000089.SZ) is 7.63 CNY. With the latest stock price at 6.94 CNY, the upside of Shenzhen Airport Co Ltd based on DCF is 10.0%.
Based on the latest price of 6.94 CNY and our DCF valuation, Shenzhen Airport Co Ltd (000089.SZ) is a buy. buying 000089.SZ stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.19 - 24.61 | 7.63 |
| Upside | -54.1% - 254.6% | 10.0% |