The Discounted Cash Flow (DCF) valuation of Xinjiang Tianfu Energy Co Ltd (600509.SS) is 8.15 CNY. With the latest stock price at 6.41 CNY, the upside of Xinjiang Tianfu Energy Co Ltd based on DCF is 27.1%.
Based on the latest price of 6.41 CNY and our DCF valuation, Xinjiang Tianfu Energy Co Ltd (600509.SS) is a buy. buying 600509.SS stocks now will result in a potential gain of 27.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.82 - 31.11 | 8.15 |
| Upside | -71.5% - 385.4% | 27.1% |