The Discounted Cash Flow (DCF) valuation of Shandong Hiking International Co Ltd (600735.SS) is 6.53 CNY. With the latest stock price at 7.90 CNY, the upside of Shandong Hiking International Co Ltd based on DCF is -17.3%.
Based on the latest price of 7.90 CNY and our DCF valuation, Shandong Hiking International Co Ltd (600735.SS) is a sell. selling 600735.SS stocks now will result in a potential gain of 17.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.6% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.60 - 14.02 | 6.53 |
| Upside | -41.8% - 77.5% | -17.3% |