The Discounted Cash Flow (DCF) valuation of Hebei Sitong New Metal Material Co Ltd (300428.SZ) is 29.82 CNY. With the latest stock price at 21.25 CNY, the upside of Hebei Sitong New Metal Material Co Ltd based on DCF is 40.3%.
Based on the latest price of 21.25 CNY and our DCF valuation, Hebei Sitong New Metal Material Co Ltd (300428.SZ) is a buy. buying 300428.SZ stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.1% | 11.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 21.54 - 43.53 | 29.82 |
| Upside | 1.4% - 104.8% | 40.3% |