The Discounted Cash Flow (DCF) valuation of Shandong Yulong Gold Co Ltd (601028.SS) is 9.36 CNY. With the latest stock price at 12.83 CNY, the upside of Shandong Yulong Gold Co Ltd based on DCF is -27.1%.
Based on the latest price of 12.83 CNY and our DCF valuation, Shandong Yulong Gold Co Ltd (601028.SS) is a sell. selling 601028.SS stocks now will result in a potential gain of 27.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6.79 - 14.88 | 9.36 |
| Upside | -47.1% - 16.0% | -27.1% |