The Discounted Cash Flow (DCF) valuation of China Northern Rare Earth Group High-Tech Co Ltd (600111.SS) is 12.38 CNY. With the latest stock price at 23.33 CNY, the upside of China Northern Rare Earth Group High-Tech Co Ltd based on DCF is -46.9%.
Based on the latest price of 23.33 CNY and our DCF valuation, China Northern Rare Earth Group High-Tech Co Ltd (600111.SS) is a sell. selling 600111.SS stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.18 - 22.75 | 12.38 |
| Upside | -64.9% - -2.5% | -46.9% |