The Discounted Cash Flow (DCF) valuation of CETC Energy Joint-Stock Co Ltd (600877.SS) is 4.41 CNY. With the latest stock price at 11.84 CNY, the upside of CETC Energy Joint-Stock Co Ltd based on DCF is -62.7%.
Based on the latest price of 11.84 CNY and our DCF valuation, CETC Energy Joint-Stock Co Ltd (600877.SS) is a sell. selling 600877.SS stocks now will result in a potential gain of 62.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.2% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.95 - 14.14 | 4.41 |
| Upside | -75.1% - 19.4% | -62.7% |