The Discounted Cash Flow (DCF) valuation of Spring Airlines Co Ltd (601021.SS) is 46.73 CNY. With the latest stock price at 55.42 CNY, the upside of Spring Airlines Co Ltd based on DCF is -15.7%.
Based on the latest price of 55.42 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 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 28.47 - 98.42 | 46.73 |
| Upside | -48.6% - 77.6% | -15.7% |