The Discounted Cash Flow (DCF) valuation of Shanxi Blue Flame Holding Co Ltd (000968.SZ) is 9.37 CNY. With the latest stock price at 7.19 CNY, the upside of Shanxi Blue Flame Holding Co Ltd based on DCF is 30.3%.
Based on the latest price of 7.19 CNY and our DCF valuation, Shanxi Blue Flame Holding Co Ltd (000968.SZ) is a buy. buying 000968.SZ stocks now will result in a potential gain of 30.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.39 - 23.33 | 9.37 |
| Upside | -25.0% - 224.5% | 30.3% |