The Discounted Cash Flow (DCF) valuation of Beijing Capital Development Co Ltd (600376.SS) is 3.12 CNY. With the latest stock price at 2.45 CNY, the upside of Beijing Capital Development Co Ltd based on DCF is 27.2%.
Based on the latest price of 2.45 CNY and our DCF valuation, Beijing Capital Development Co Ltd (600376.SS) is a buy. buying 600376.SS stocks now will result in a potential gain of 27.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 3.8% | 3.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (9.49) - 35.20 | 3.12 |
| Upside | -487.2% - 1336.7% | 27.2% |