The Discounted Cash Flow (DCF) valuation of Nanjing Hanrui Cobalt Co Ltd (300618.SZ) is 20.14 CNY. With the latest stock price at 30.91 CNY, the upside of Nanjing Hanrui Cobalt Co Ltd based on DCF is -34.8%.
Based on the latest price of 30.91 CNY and our DCF valuation, Nanjing Hanrui Cobalt Co Ltd (300618.SZ) is a sell. selling 300618.SZ stocks now will result in a potential gain of 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.9% | 9.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 15.44 - 29.62 | 20.14 |
| Upside | -50.1% - -4.2% | -34.8% |