The Discounted Cash Flow (DCF) valuation of Shaanxi Xinghua Chemistry Co Ltd (002109.SZ) is 4.28 CNY. With the latest stock price at 3.56 CNY, the upside of Shaanxi Xinghua Chemistry Co Ltd based on DCF is 20.3%.
Based on the latest price of 3.56 CNY and our DCF valuation, Shaanxi Xinghua Chemistry Co Ltd (002109.SZ) is a buy. buying 002109.SZ stocks now will result in a potential gain of 20.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.5% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.65 - 7.81 | 4.28 |
| Upside | -25.6% - 119.5% | 20.3% |