The Discounted Cash Flow (DCF) valuation of Shaanxi Heimao Coking Co Ltd (601015.SS) is 4.47 CNY. With the latest stock price at 3.56 CNY, the upside of Shaanxi Heimao Coking Co Ltd based on DCF is 25.6%.
Based on the latest price of 3.56 CNY and our DCF valuation, Shaanxi Heimao Coking Co Ltd (601015.SS) is a buy. buying 601015.SS stocks now will result in a potential gain of 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.8% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.85 - 11.06 | 4.47 |
| Upside | -48.1% - 210.8% | 25.6% |