The Discounted Cash Flow (DCF) valuation of China Express Airlines Co Ltd (002928.SZ) is 7.55 CNY. With the latest stock price at 7.64 CNY, the upside of China Express Airlines Co Ltd based on DCF is -1.1%.
Based on the latest price of 7.64 CNY and our DCF valuation, China Express Airlines Co Ltd (002928.SZ) is a sell. selling 002928.SZ stocks now will result in a potential gain of 1.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.92 - 17.59 | 7.55 |
| Upside | -61.8% - 130.2% | -1.1% |