The Discounted Cash Flow (DCF) valuation of XCMG Construction Machinery Co Ltd (000425.SZ) is 6.86 CNY. With the latest stock price at 8.47 CNY, the upside of XCMG Construction Machinery Co Ltd based on DCF is -19.0%.
Based on the latest price of 8.47 CNY and our DCF valuation, XCMG Construction Machinery Co Ltd (000425.SZ) is a sell. selling 000425.SZ stocks now will result in a potential gain of 19.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.39 - 17.00 | 6.86 |
| Upside | -60.0% - 100.7% | -19.0% |