The Discounted Cash Flow (DCF) valuation of Shandong Iron and Steel Co Ltd (600022.SS) is 5.45 CNY. With the latest stock price at 1.32 CNY, the upside of Shandong Iron and Steel Co Ltd based on DCF is 313.1%.
Based on the latest price of 1.32 CNY and our DCF valuation, Shandong Iron and Steel Co Ltd (600022.SS) is a buy. buying 600022.SS stocks now will result in a potential gain of 313.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.0% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.55 - 9.48 | 5.45 |
| Upside | 168.8% - 617.9% | 313.1% |