The Discounted Cash Flow (DCF) valuation of Guangdong Provincial Expressway Development Co Ltd (000429.SZ) is 18.92 CNY. With the latest stock price at 13.96 CNY, the upside of Guangdong Provincial Expressway Development Co Ltd based on DCF is 35.5%.
Based on the latest price of 13.96 CNY and our DCF valuation, Guangdong Provincial Expressway Development Co Ltd (000429.SZ) is a buy. buying 000429.SZ stocks now will result in a potential gain of 35.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.96 - 35.08 | 18.92 |
| Upside | -7.2% - 151.3% | 35.5% |