The Discounted Cash Flow (DCF) valuation of Guangzhou Baiyun International Airport Co Ltd (600004.SS) is 7.05 CNY. With the latest stock price at 9.26 CNY, the upside of Guangzhou Baiyun International Airport Co Ltd based on DCF is -23.8%.
Based on the latest price of 9.26 CNY and our DCF valuation, Guangzhou Baiyun International Airport Co Ltd (600004.SS) is a sell. selling 600004.SS stocks now will result in a potential gain of 23.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.26 - 12.05 | 7.05 |
| Upside | -43.2% - 30.1% | -23.8% |