The Discounted Cash Flow (DCF) valuation of Spring Airlines Co Ltd (601021.SS) is 46.13 CNY. With the latest stock price at 56.12 CNY, the upside of Spring Airlines Co Ltd based on DCF is -17.8%.
Based on the latest price of 56.12 CNY and our DCF valuation, Spring Airlines Co Ltd (601021.SS) is a sell. selling 601021.SS stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 27.75 - 99.65 | 46.13 |
| Upside | -50.6% - 77.6% | -17.8% |