The Discounted Cash Flow (DCF) valuation of Citic Offshore Helicopter Co Ltd (000099.SZ) is 14.93 CNY. With the latest stock price at 22.31 CNY, the upside of Citic Offshore Helicopter Co Ltd based on DCF is -33.1%.
Based on the latest price of 22.31 CNY and our DCF valuation, Citic Offshore Helicopter Co Ltd (000099.SZ) is a sell. selling 000099.SZ stocks now will result in a potential gain of 33.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.8% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.96 - 33.08 | 14.93 |
| Upside | -55.4% - 48.3% | -33.1% |