The Discounted Cash Flow (DCF) valuation of Tsingtao Brewery Co Ltd (600600.SS) is 43.73 CNY. With the latest stock price at 72.53 CNY, the upside of Tsingtao Brewery Co Ltd based on DCF is -39.7%.
Based on the latest price of 72.53 CNY and our DCF valuation, Tsingtao Brewery Co Ltd (600600.SS) is a sell. selling 600600.SS stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 12.8% | 11.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35.51 - 58.57 | 43.73 |
| Upside | -51.0% - -19.3% | -39.7% |