The Discounted Cash Flow (DCF) valuation of Jiangxi Wannianqing Cement Co Ltd (000789.SZ) is 7.96 CNY. With the latest stock price at 5.41 CNY, the upside of Jiangxi Wannianqing Cement Co Ltd based on DCF is 47.1%.
Based on the latest price of 5.41 CNY and our DCF valuation, Jiangxi Wannianqing Cement Co Ltd (000789.SZ) is a buy. buying 000789.SZ stocks now will result in a potential gain of 47.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.3% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.73 - 13.55 | 7.96 |
| Upside | 5.8% - 150.5% | 47.1% |