The Discounted Cash Flow (DCF) valuation of Spring Airlines Co Ltd (601021.SS) is 46.02 CNY. With the latest stock price at 58.53 CNY, the upside of Spring Airlines Co Ltd based on DCF is -21.4%.
Based on the latest price of 58.53 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 21.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 28.23 - 95.20 | 46.02 |
| Upside | -51.8% - 62.6% | -21.4% |