The Discounted Cash Flow (DCF) valuation of China Hainan Rubber Industry Group Co Ltd (601118.SS) is 26.74 CNY. With the latest stock price at 4.91 CNY, the upside of China Hainan Rubber Industry Group Co Ltd based on DCF is 444.7%.
Based on the latest price of 4.91 CNY and our DCF valuation, China Hainan Rubber Industry Group Co Ltd (601118.SS) is a buy. buying 601118.SS stocks now will result in a potential gain of 444.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.28 - 62.84 | 26.74 |
| Upside | 231.5% - 1179.7% | 444.7% |