300055.SZ
Beijing Water Business Doctor Co Ltd
Price:  
6.1 
CNY
Volume:  
10,649,677
China | Water Utilities

300055.SZ DCF Valuation - Growth Exit 5Y

39.2 %
Upside

What is the DCF valuation of 300055.SZ?

The Discounted Cash Flow (DCF) valuation of Beijing Water Business Doctor Co Ltd (300055.SZ) is 8.49 CNY. With the latest stock price at 6.10 CNY, the upside of Beijing Water Business Doctor Co Ltd based on DCF is 39.2%.

Is 300055.SZ a buy or a sell?

Based on the latest price of 6.10 CNY and our DCF valuation, Beijing Water Business Doctor Co Ltd (300055.SZ) is a buy. Buying 300055.SZ stocks now will result in a potential gain of 39.2%.

Range Selected
WACC / Discount Rate5.8% - 7.9%6.8%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price5.04 - 19.928.49
Upside-17.3% - 226.5%39.2%
6.10 CNY
Stock Price
8.49 CNY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

300055.SZ DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,7312,4542,5742,6252,8192,918
% Growth
3%-10%5%2%7%4%
Cost of goods sold(2,529)(2,160)(2,151)(2,085)(2,127)(2,092)
% of Revenue93%88%84%79%75%72%
Selling, G&A expenses(161)(144)(152)(155)(166)(172)
% of Revenue6%6%6%6%6%6%
Research & Development(30)(27)(28)(28)(30)(32)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses131213131414
% of Revenue0%0%0%0%0%0%
Tax expense20(12)(23)(34)(46)(58)
Tax rate82%9%9%9%9%9%
Net profit45124233337464580
% Margin2%5%9%13%16%20%