The Discounted Cash Flow (DCF) valuation of China Shipbuilding Industry Group Power Co Ltd (600482.SS) is 60.77 CNY. With the latest stock price at 22.67 CNY, the upside of China Shipbuilding Industry Group Power Co Ltd based on DCF is 168.1%.
Based on the latest price of 22.67 CNY and our DCF valuation, China Shipbuilding Industry Group Power Co Ltd (600482.SS) is a buy. buying 600482.SS stocks now will result in a potential gain of 168.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 44.07 - 111.74 | 60.77 |
| Upside | 94.4% - 392.9% | 168.1% |