The Discounted Cash Flow (DCF) valuation of SAIC Motor Corp Ltd (600104.SS) is 63.45 CNY. With the latest stock price at 17.93 CNY, the upside of SAIC Motor Corp Ltd based on DCF is 253.9%.
Based on the latest price of 17.93 CNY and our DCF valuation, SAIC Motor Corp Ltd (600104.SS) is a buy. buying 600104.SS stocks now will result in a potential gain of 253.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.3% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 45.09 - 102.89 | 63.45 |
| Upside | 151.5% - 473.8% | 253.9% |