The Discounted Cash Flow (DCF) valuation of COSCO SHIPPING Development Co Ltd (601866.SS) is 4.42 CNY. With the latest stock price at 2.47 CNY, the upside of COSCO SHIPPING Development Co Ltd based on DCF is 78.8%.
Based on the latest price of 2.47 CNY and our DCF valuation, COSCO SHIPPING Development Co Ltd (601866.SS) is a buy. buying 601866.SS stocks now will result in a potential gain of 78.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.2% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (0.41) - 66.14 | 4.42 |
| Upside | -116.6% - 2577.6% | 78.8% |