The Discounted Cash Flow (DCF) valuation of China Railway Tielong Container Logistics Co Ltd (600125.SS) is 6.79 CNY. With the latest stock price at 5.71 CNY, the upside of China Railway Tielong Container Logistics Co Ltd based on DCF is 18.9%.
Based on the latest price of 5.71 CNY and our DCF valuation, China Railway Tielong Container Logistics Co Ltd (600125.SS) is a buy. buying 600125.SS stocks now will result in a potential gain of 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.1% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.29 - 10.13 | 6.79 |
| Upside | -7.4% - 77.5% | 18.9% |