The Discounted Cash Flow (DCF) valuation of CETC Energy Joint-Stock Co Ltd (600877.SS) is 4.56 CNY. With the latest stock price at 12.43 CNY, the upside of CETC Energy Joint-Stock Co Ltd based on DCF is -63.3%.
Based on the latest price of 12.43 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 63.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.0% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.01 - 15.80 | 4.56 |
| Upside | -75.8% - 27.1% | -63.3% |