The Discounted Cash Flow (DCF) valuation of ShanDong Geo-Mineral Co Ltd (000409.SZ) is 7.40 CNY. With the latest stock price at 12.09 CNY, the upside of ShanDong Geo-Mineral Co Ltd based on DCF is -38.8%.
Based on the latest price of 12.09 CNY and our DCF valuation, ShanDong Geo-Mineral Co Ltd (000409.SZ) is a sell. selling 000409.SZ stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 11.5% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.49 - 12.50 | 7.40 |
| Upside | -54.6% - 3.4% | -38.8% |