The Discounted Cash Flow (DCF) valuation of COSCO SHIPPING Specialized Carriers Co Ltd (600428.SS) is 8.85 CNY. With the latest stock price at 6.33 CNY, the upside of COSCO SHIPPING Specialized Carriers Co Ltd based on DCF is 39.8%.
Based on the latest price of 6.33 CNY and our DCF valuation, COSCO SHIPPING Specialized Carriers Co Ltd (600428.SS) is a buy. buying 600428.SS stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.2% | 7.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 6.95 - 11.60 | 8.85 |
| Upside | 9.7% - 83.3% | 39.8% |