The Discounted Cash Flow (DCF) valuation of Sichuan Datong Gas Development Co Ltd (000593.SZ) is 4.23 CNY. With the latest stock price at 5.66 CNY, the upside of Sichuan Datong Gas Development Co Ltd based on DCF is -25.3%.
Based on the latest price of 5.66 CNY and our DCF valuation, Sichuan Datong Gas Development Co Ltd (000593.SZ) is a sell. selling 000593.SZ stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.6% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | 1.55 - 53.20 | 4.23 |
| Upside | -72.7% - 840.0% | -25.3% |