The Discounted Cash Flow (DCF) valuation of SHANDONG HAIHUA Co Ltd (000822.SZ) is 8.35 CNY. With the latest stock price at 5.94 CNY, the upside of SHANDONG HAIHUA Co Ltd based on DCF is 40.5%.
Based on the latest price of 5.94 CNY and our DCF valuation, SHANDONG HAIHUA Co Ltd (000822.SZ) is a buy. buying 000822.SZ stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.6% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.30 - 12.78 | 8.35 |
| Upside | 6.1% - 115.2% | 40.5% |