The Discounted Cash Flow (DCF) valuation of Sichuan Xinjinlu Group Co Ltd (000510.SZ) is 6.55 CNY. With the latest stock price at 5.08 CNY, the upside of Sichuan Xinjinlu Group Co Ltd based on DCF is 29.0%.
Based on the latest price of 5.08 CNY and our DCF valuation, Sichuan Xinjinlu Group Co Ltd (000510.SZ) is a buy. buying 000510.SZ stocks now will result in a potential gain of 29.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.5% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.54 - 11.34 | 6.55 |
| Upside | -10.5% - 123.3% | 29.0% |