The Discounted Cash Flow (DCF) valuation of Yunnan Aluminium Co Ltd (000807.SZ) is 22.00 CNY. With the latest stock price at 16.28 CNY, the upside of Yunnan Aluminium Co Ltd based on DCF is 35.1%.
Based on the latest price of 16.28 CNY and our DCF valuation, Yunnan Aluminium Co Ltd (000807.SZ) is a buy. buying 000807.SZ stocks now will result in a potential gain of 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.98 - 32.12 | 22.00 |
| Upside | 4.3% - 97.3% | 35.1% |