The Discounted Cash Flow (DCF) valuation of Shandong Sun Paper Co Ltd (002078.SZ) is 17.63 CNY. With the latest stock price at 13.57 CNY, the upside of Shandong Sun Paper Co Ltd based on DCF is 29.9%.
Based on the latest price of 13.57 CNY and our DCF valuation, Shandong Sun Paper Co Ltd (002078.SZ) is a buy. buying 002078.SZ stocks now will result in a potential gain of 29.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.1% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11.34 - 32.64 | 17.63 |
| Upside | -16.4% - 140.6% | 29.9% |