The Discounted Cash Flow (DCF) valuation of Shandong Yanggu Huatai Chemical Co Ltd (300121.SZ) is 11.06 CNY. With the latest stock price at 14.77 CNY, the upside of Shandong Yanggu Huatai Chemical Co Ltd based on DCF is -25.1%.
Based on the latest price of 14.77 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 25.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.65 - 15.49 | 11.06 |
| Upside | -41.5% - 4.9% | -25.1% |