The Discounted Cash Flow (DCF) valuation of CEC Environmental Protection Co Ltd (300172.SZ) is 3.70 CNY. With the latest stock price at 5.76 CNY, the upside of CEC Environmental Protection Co Ltd based on DCF is -35.7%.
Based on the latest price of 5.76 CNY and our DCF valuation, CEC Environmental Protection Co Ltd (300172.SZ) is a sell. selling 300172.SZ stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.44 - 8.58 | 3.70 |
| Upside | -57.6% - 49.0% | -35.7% |