The Discounted Cash Flow (DCF) valuation of Shanghai Kai Kai Industry Co Ltd (600272.SS) is 9.53 CNY. With the latest stock price at 14.00 CNY, the upside of Shanghai Kai Kai Industry Co Ltd based on DCF is -31.9%.
Based on the latest price of 14.00 CNY and our DCF valuation, Shanghai Kai Kai Industry Co Ltd (600272.SS) is a sell. selling 600272.SS stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.7% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.00 - 15.12 | 9.53 |
| Upside | -50.0% - 8.0% | -31.9% |