The Discounted Cash Flow (DCF) valuation of Shanghai Dazhong Public Utilities Group Co Ltd (600635.SS) is 2.14 CNY. With the latest stock price at 4.20 CNY, the upside of Shanghai Dazhong Public Utilities Group Co Ltd based on DCF is -49.2%.
Based on the latest price of 4.20 CNY and our DCF valuation, Shanghai Dazhong Public Utilities Group Co Ltd (600635.SS) is a sell. selling 600635.SS stocks now will result in a potential gain of 49.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.6% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.07 - 4.87 | 2.14 |
| Upside | -74.6% - 15.9% | -49.2% |