The Discounted Cash Flow (DCF) valuation of Shanghai Maling Aquarius Co Ltd (600073.SS) is 31.99 CNY. With the latest stock price at 7.92 CNY, the upside of Shanghai Maling Aquarius Co Ltd based on DCF is 303.9%.
Based on the latest price of 7.92 CNY and our DCF valuation, Shanghai Maling Aquarius Co Ltd (600073.SS) is a buy. buying 600073.SS stocks now will result in a potential gain of 303.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 21.46 - 64.51 | 31.99 |
| Upside | 171.0% - 714.5% | 303.9% |