The Discounted Cash Flow (DCF) valuation of Xiamen Tungsten Co Ltd (600549.SS) is 24.54 CNY. With the latest stock price at 21.92 CNY, the upside of Xiamen Tungsten Co Ltd based on DCF is 11.9%.
Based on the latest price of 21.92 CNY and our DCF valuation, Xiamen Tungsten Co Ltd (600549.SS) is a buy. buying 600549.SS stocks now will result in a potential gain of 11.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.4% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16.74 - 42.08 | 24.54 |
| Upside | -23.6% - 92.0% | 11.9% |