The Discounted Cash Flow (DCF) valuation of Emei Shan Tourism Co Ltd (000888.SZ) is 6.74 CNY. With the latest stock price at 13.58 CNY, the upside of Emei Shan Tourism Co Ltd based on DCF is -50.4%.
Based on the latest price of 13.58 CNY and our DCF valuation, Emei Shan Tourism Co Ltd (000888.SZ) is a sell. selling 000888.SZ stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.4% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.69 - 8.74 | 6.74 |
| Upside | -58.1% - -35.6% | -50.4% |