The Discounted Cash Flow (DCF) valuation of Changchun Gas Co Ltd (600333.SS) is 4.26 CNY. With the latest stock price at 4.61 CNY, the upside of Changchun Gas Co Ltd based on DCF is -7.6%.
Based on the latest price of 4.61 CNY and our DCF valuation, Changchun Gas Co Ltd (600333.SS) is a sell. selling 600333.SS stocks now will result in a potential gain of 7.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.1% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.09 - 10.75 | 4.26 |
| Upside | -54.7% - 133.1% | -7.6% |