The Discounted Cash Flow (DCF) valuation of Xiamen Port Development Co Ltd (000905.SZ) is 15.21 CNY. With the latest stock price at 11.30 CNY, the upside of Xiamen Port Development Co Ltd based on DCF is 34.6%.
Based on the latest price of 11.30 CNY and our DCF valuation, Xiamen Port Development Co Ltd (000905.SZ) is a buy. buying 000905.SZ stocks now will result in a potential gain of 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.97 - 20.67 | 15.21 |
| Upside | 5.9% - 82.9% | 34.6% |