The Discounted Cash Flow (DCF) valuation of Hainan Airlines Holding Co Ltd (600221.SS) is 1.28 CNY. With the latest stock price at 1.34 CNY, the upside of Hainan Airlines Holding Co Ltd based on DCF is -4.7%.
Based on the latest price of 1.34 CNY and our DCF valuation, Hainan Airlines Holding Co Ltd (600221.SS) is a sell. selling 600221.SS stocks now will result in a potential gain of 4.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.7% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.07 - 4.93 | 1.28 |
| Upside | -94.8% - 268.2% | -4.7% |