The Discounted Cash Flow (DCF) valuation of Huangshan Tourism Development Co Ltd (600054.SS) is 8.83 CNY. With the latest stock price at 11.37 CNY, the upside of Huangshan Tourism Development Co Ltd based on DCF is -22.3%.
Based on the latest price of 11.37 CNY and our DCF valuation, Huangshan Tourism Development Co Ltd (600054.SS) is a sell. selling 600054.SS stocks now will result in a potential gain of 22.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.0% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.15 - 12.26 | 8.83 |
| Upside | -37.1% - 7.8% | -22.3% |