The Discounted Cash Flow (DCF) valuation of Grinm Advanced Materials Co Ltd (600206.SS) is 21.53 CNY. With the latest stock price at 17.18 CNY, the upside of Grinm Advanced Materials Co Ltd based on DCF is 25.3%.
Based on the latest price of 17.18 CNY and our DCF valuation, Grinm Advanced Materials Co Ltd (600206.SS) is a buy. buying 600206.SS stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.3% | 9.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 15.36 - 36.42 | 21.53 |
| Upside | -10.6% - 112.0% | 25.3% |