The Discounted Cash Flow (DCF) valuation of Xiamen Port Development Co Ltd (000905.SZ) is 29.02 CNY. With the latest stock price at 7.93 CNY, the upside of Xiamen Port Development Co Ltd based on DCF is 265.9%.
Based on the latest price of 7.93 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 265.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19.31 - 54.04 | 29.02 |
| Upside | 143.6% - 581.5% | 265.9% |