The Discounted Cash Flow (DCF) valuation of Shandong Publishing & Media Co Ltd (601019.SS) is 13.21 CNY. With the latest stock price at 9.39 CNY, the upside of Shandong Publishing & Media Co Ltd based on DCF is 40.7%.
Based on the latest price of 9.39 CNY and our DCF valuation, Shandong Publishing & Media Co Ltd (601019.SS) is a buy. buying 601019.SS stocks now will result in a potential gain of 40.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.39 - 16.16 | 13.21 |
| Upside | 21.3% - 72.1% | 40.7% |