The Discounted Cash Flow (DCF) valuation of Tibet Huayu Mining Co Ltd (601020.SS) is 11.29 CNY. With the latest stock price at 19.59 CNY, the upside of Tibet Huayu Mining Co Ltd based on DCF is -42.4%.
Based on the latest price of 19.59 CNY and our DCF valuation, Tibet Huayu Mining Co Ltd (601020.SS) is a sell. selling 601020.SS stocks now will result in a potential gain of 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.2% | 9.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.23 - 18.15 | 11.29 |
| Upside | -58.0% - -7.4% | -42.4% |