The Discounted Cash Flow (DCF) valuation of Anhui Ankai Automobile Co Ltd (000868.SZ) is 6.32 CNY. With the latest stock price at 5.80 CNY, the upside of Anhui Ankai Automobile Co Ltd based on DCF is 9.0%.
Based on the latest price of 5.80 CNY and our DCF valuation, Anhui Ankai Automobile Co Ltd (000868.SZ) is a buy. buying 000868.SZ stocks now will result in a potential gain of 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.9% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.38 - 10.78 | 6.32 |
| Upside | -24.4% - 85.9% | 9.0% |