The Discounted Cash Flow (DCF) valuation of HNA Infrastructure Investment Group Co Ltd (600515.SS) is 2.09 CNY. With the latest stock price at 3.40 CNY, the upside of HNA Infrastructure Investment Group Co Ltd based on DCF is -38.6%.
Based on the latest price of 3.40 CNY and our DCF valuation, HNA Infrastructure Investment Group Co Ltd (600515.SS) is a sell. selling 600515.SS stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.4% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.14 - 4.28 | 2.09 |
| Upside | -66.6% - 26.0% | -38.6% |