The Discounted Cash Flow (DCF) valuation of Anhui Expressway Co Ltd (600012.SS) is 21.05 CNY. With the latest stock price at 17.40 CNY, the upside of Anhui Expressway Co Ltd based on DCF is 21.0%.
Based on the latest price of 17.40 CNY and our DCF valuation, Anhui Expressway Co Ltd (600012.SS) is a buy. buying 600012.SS stocks now will result in a potential gain of 21.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.67 - 33.89 | 21.05 |
| Upside | -9.9% - 94.8% | 21.0% |