The Discounted Cash Flow (DCF) valuation of Ningbo Zhoushan Port Co Ltd (601018.SS) is 3.94 CNY. With the latest stock price at 3.71 CNY, the upside of Ningbo Zhoushan Port Co Ltd based on DCF is 6.2%.
Based on the latest price of 3.71 CNY and our DCF valuation, Ningbo Zhoushan Port Co Ltd (601018.SS) is a buy. buying 601018.SS stocks now will result in a potential gain of 6.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.91 - 6.08 | 3.94 |
| Upside | -21.6% - 63.9% | 6.2% |