The Discounted Cash Flow (DCF) valuation of Shandong Yanggu Huatai Chemical Co Ltd (300121.SZ) is 11.10 CNY. With the latest stock price at 12.57 CNY, the upside of Shandong Yanggu Huatai Chemical Co Ltd based on DCF is -11.7%.
Based on the latest price of 12.57 CNY and our DCF valuation, Shandong Yanggu Huatai Chemical Co Ltd (300121.SZ) is a sell. selling 300121.SZ stocks now will result in a potential gain of 11.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.4% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.70 - 15.48 | 11.10 |
| Upside | -30.8% - 23.2% | -11.7% |