The Discounted Cash Flow (DCF) valuation of Vanfund Urban Investment and Development Co Ltd (000638.SZ) is 3.68 CNY. With the latest stock price at 4.42 CNY, the upside of Vanfund Urban Investment and Development Co Ltd based on DCF is -16.7%.
Based on the latest price of 4.42 CNY and our DCF valuation, Vanfund Urban Investment and Development Co Ltd (000638.SZ) is a sell. selling 000638.SZ stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.5% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.60 - 6.19 | 3.68 |
| Upside | -41.1% - 40.0% | -16.7% |