The Discounted Cash Flow (DCF) valuation of Beijing Urban-Rural Commercial Group Co Ltd (600861.SS) is 15.47 CNY. With the latest stock price at 20.08 CNY, the upside of Beijing Urban-Rural Commercial Group Co Ltd based on DCF is -23.5%.
Based on the latest price of 20.08 CNY and our DCF valuation, Beijing Urban-Rural Commercial Group Co Ltd (600861.SS) is a sell. selling 600861.SS stocks now will result in a potential gain of 23.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.4% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.94 - 46.19 | 15.47 |
| Upside | -80.5% - 128.3% | -23.5% |