The Discounted Cash Flow (DCF) valuation of Linhai Co Ltd (600099.SS) is 5.65 CNY. With the latest stock price at 11.20 CNY, the upside of Linhai Co Ltd based on DCF is -49.5%.
Based on the latest price of 11.20 CNY and our DCF valuation, Linhai Co Ltd (600099.SS) is a sell. selling 600099.SS stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.17 - 8.99 | 5.65 |
| Upside | -62.8% - -19.7% | -49.5% |