The Discounted Cash Flow (DCF) valuation of Chongqing Brewery Co Ltd (600132.SS) is 59.94 CNY. With the latest stock price at 55.37 CNY, the upside of Chongqing Brewery Co Ltd based on DCF is 8.3%.
Based on the latest price of 55.37 CNY and our DCF valuation, Chongqing Brewery Co Ltd (600132.SS) is a buy. buying 600132.SS stocks now will result in a potential gain of 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.7% | 11.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 47.33 - 84.78 | 59.94 |
| Upside | -14.5% - 53.1% | 8.3% |