The Discounted Cash Flow (DCF) valuation of Shandong Hi Speed Road&Bridge Co Ltd (000498.SZ) is 9.86 CNY. With the latest stock price at 5.81 CNY, the upside of Shandong Hi Speed Road&Bridge Co Ltd based on DCF is 69.8%.
Based on the latest price of 5.81 CNY and our DCF valuation, Shandong Hi Speed Road&Bridge Co Ltd (000498.SZ) is a buy. buying 000498.SZ stocks now will result in a potential gain of 69.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.26 - 18.75 | 9.86 |
| Upside | -26.7% - 222.7% | 69.8% |