The Discounted Cash Flow (DCF) valuation of China Minmetals Rare Earth Co Ltd (000831.SZ) is 19.69 CNY. With the latest stock price at 33.90 CNY, the upside of China Minmetals Rare Earth Co Ltd based on DCF is -41.9%.
Based on the latest price of 33.90 CNY and our DCF valuation, China Minmetals Rare Earth Co Ltd (000831.SZ) is a sell. selling 000831.SZ stocks now will result in a potential gain of 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.3% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 15.26 - 28.52 | 19.69 |
| Upside | -55.0% - -15.9% | -41.9% |