The Discounted Cash Flow (DCF) valuation of Huaneng Lancang River Hydropower Inc (600025.SS) is 8.38 CNY. With the latest stock price at 9.29 CNY, the upside of Huaneng Lancang River Hydropower Inc based on DCF is -9.8%.
Based on the latest price of 9.29 CNY and our DCF valuation, Huaneng Lancang River Hydropower Inc (600025.SS) is a sell. selling 600025.SS stocks now will result in a potential gain of 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.6% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.06 - 14.92 | 8.38 |
| Upside | -45.5% - 60.6% | -9.8% |