The Discounted Cash Flow (DCF) valuation of South Huiton Co Ltd (000920.SZ) is 9.90 CNY. With the latest stock price at 10.38 CNY, the upside of South Huiton Co Ltd based on DCF is -4.6%.
Based on the latest price of 10.38 CNY and our DCF valuation, South Huiton Co Ltd (000920.SZ) is a sell. selling 000920.SZ stocks now will result in a potential gain of 4.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.5% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.83 - 14.18 | 9.90 |
| Upside | -24.6% - 36.6% | -4.6% |