The Discounted Cash Flow (DCF) valuation of Shanghai International Port Group Co Ltd (600018.SS) is 6.58 CNY. With the latest stock price at 5.84 CNY, the upside of Shanghai International Port Group Co Ltd based on DCF is 12.6%.
Based on the latest price of 5.84 CNY and our DCF valuation, Shanghai International Port Group Co Ltd (600018.SS) is a buy. buying 600018.SS stocks now will result in a potential gain of 12.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.91 - 9.99 | 6.58 |
| Upside | -16.0% - 71.0% | 12.6% |