The Discounted Cash Flow (DCF) valuation of Shanghai Electric Power Co Ltd (600021.SS) is 9.60 CNY. With the latest stock price at 8.85 CNY, the upside of Shanghai Electric Power Co Ltd based on DCF is 8.4%.
Based on the latest price of 8.85 CNY and our DCF valuation, Shanghai Electric Power Co Ltd (600021.SS) is a buy. buying 600021.SS stocks now will result in a potential gain of 8.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 5.4% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2.88 - 19.01 | 9.60 |
| Upside | -67.4% - 114.8% | 8.4% |