The Discounted Cash Flow (DCF) valuation of Henan Zhongyuan Expressway Co Ltd (600020.SS) is 5.03 CNY. With the latest stock price at 4.66 CNY, the upside of Henan Zhongyuan Expressway Co Ltd based on DCF is 8.0%.
Based on the latest price of 4.66 CNY and our DCF valuation, Henan Zhongyuan Expressway Co Ltd (600020.SS) is a buy. buying 600020.SS stocks now will result in a potential gain of 8.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.5% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.41) - 18.52 | 5.03 |
| Upside | -108.9% - 297.5% | 8.0% |