The Discounted Cash Flow (DCF) valuation of Jilin Expressway Co Ltd (601518.SS) is 4.49 CNY. With the latest stock price at 2.77 CNY, the upside of Jilin Expressway Co Ltd based on DCF is 62.0%.
Based on the latest price of 2.77 CNY and our DCF valuation, Jilin Expressway Co Ltd (601518.SS) is a buy. buying 601518.SS stocks now will result in a potential gain of 62.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.8% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.99 - 5.20 | 4.49 |
| Upside | 44.0% - 87.7% | 62.0% |