The Discounted Cash Flow (DCF) valuation of GEPIC Energy Development Co Ltd (000791.SZ) is 9.49 CNY. With the latest stock price at 6.81 CNY, the upside of GEPIC Energy Development Co Ltd based on DCF is 39.4%.
Based on the latest price of 6.81 CNY and our DCF valuation, GEPIC Energy Development Co Ltd (000791.SZ) is a buy. buying 000791.SZ stocks now will result in a potential gain of 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.8% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.88 - 22.09 | 9.49 |
| Upside | -28.3% - 224.4% | 39.4% |