The Discounted Cash Flow (DCF) valuation of Shaanxi Coal Industry Co Ltd (601225.SS) is 40.02 CNY. With the latest stock price at 18.97 CNY, the upside of Shaanxi Coal Industry Co Ltd based on DCF is 111.0%.
Based on the latest price of 18.97 CNY and our DCF valuation, Shaanxi Coal Industry Co Ltd (601225.SS) is a buy. buying 601225.SS stocks now will result in a potential gain of 111.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.2% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.13 - 51.00 | 40.02 |
| Upside | 74.7% - 168.9% | 111.0% |