The Discounted Cash Flow (DCF) valuation of Guangzhou Metro Design & Research Institute Co Ltd (003013.SZ) is 13.08 CNY. With the latest stock price at 14.56 CNY, the upside of Guangzhou Metro Design & Research Institute Co Ltd based on DCF is -10.2%.
Based on the latest price of 14.56 CNY and our DCF valuation, Guangzhou Metro Design & Research Institute Co Ltd (003013.SZ) is a sell. selling 003013.SZ stocks now will result in a potential gain of 10.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.3% | 9.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9.94 - 19.44 | 13.08 |
| Upside | -31.7% - 33.5% | -10.2% |