The Discounted Cash Flow (DCF) valuation of Shaanxi International Trust Co Ltd (000563.SZ) is 4.47 CNY. With the latest stock price at 3.55 CNY, the upside of Shaanxi International Trust Co Ltd based on DCF is 25.9%.
Based on the latest price of 3.55 CNY and our DCF valuation, Shaanxi International Trust Co Ltd (000563.SZ) is a buy. buying 000563.SZ stocks now will result in a potential gain of 25.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 13.2% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.22 - 8.82 | 4.47 |
| Upside | -9.3% - 148.4% | 25.9% |