The Discounted Cash Flow (DCF) valuation of Nanjing Public Utilities Development Co Ltd (000421.SZ) is 3.43 CNY. With the latest stock price at 6.61 CNY, the upside of Nanjing Public Utilities Development Co Ltd based on DCF is -48.1%.
Based on the latest price of 6.61 CNY and our DCF valuation, Nanjing Public Utilities Development Co Ltd (000421.SZ) is a sell. selling 000421.SZ stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.5% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.25) - 20.83 | 3.43 |
| Upside | -119.0% - 215.2% | -48.1% |