The Discounted Cash Flow (DCF) valuation of Wanhua Chemical Group Co Ltd (600309.SS) is 77.68 CNY. With the latest stock price at 55.30 CNY, the upside of Wanhua Chemical Group Co Ltd based on DCF is 40.5%.
Based on the latest price of 55.30 CNY and our DCF valuation, Wanhua Chemical Group Co Ltd (600309.SS) is a buy. buying 600309.SS stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.5% | 7.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 61.89 - 99.63 | 77.68 |
| Upside | 11.9% - 80.2% | 40.5% |