The Discounted Cash Flow (DCF) valuation of CETC Energy Joint-Stock Co Ltd (600877.SS) is 5.13 CNY. With the latest stock price at 15.76 CNY, the upside of CETC Energy Joint-Stock Co Ltd based on DCF is -67.5%.
Based on the latest price of 15.76 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 67.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3.25 - 21.94 | 5.13 |
| Upside | -79.4% - 39.2% | -67.5% |