The Discounted Cash Flow (DCF) valuation of Shanghai Chuangli Group Co Ltd (603012.SS) is 5.68 CNY. With the latest stock price at 5.63 CNY, the upside of Shanghai Chuangli Group Co Ltd based on DCF is 0.9%.
Based on the latest price of 5.63 CNY and our DCF valuation, Shanghai Chuangli Group Co Ltd (603012.SS) is a buy. buying 603012.SS stocks now will result in a potential gain of 0.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.7% | 9.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.24 - 8.49 | 5.68 |
| Upside | -24.6% - 50.8% | 0.9% |