The Discounted Cash Flow (DCF) valuation of Tianjin Capital Environmental Protection Group Co Ltd (600874.SS) is 7.59 CNY. With the latest stock price at 5.87 CNY, the upside of Tianjin Capital Environmental Protection Group Co Ltd based on DCF is 29.4%.
Based on the latest price of 5.87 CNY and our DCF valuation, Tianjin Capital Environmental Protection Group Co Ltd (600874.SS) is a buy. buying 600874.SS stocks now will result in a potential gain of 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.7% | 7.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 5.76 - 10.30 | 7.59 |
| Upside | -1.8% - 75.4% | 29.4% |