The Discounted Cash Flow (DCF) valuation of China Merchants Property Operation & Service Co Ltd (001914.SZ) is 15.68 CNY. With the latest stock price at 11.45 CNY, the upside of China Merchants Property Operation & Service Co Ltd based on DCF is 36.9%.
Based on the latest price of 11.45 CNY and our DCF valuation, China Merchants Property Operation & Service Co Ltd (001914.SZ) is a buy. buying 001914.SZ stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.7% | 7.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 13.72 - 18.58 | 15.68 |
| Upside | 19.8% - 62.3% | 36.9% |