The Discounted Cash Flow (DCF) valuation of DEPPON LOGISTICS Co Ltd (603056.SS) is 12.53 CNY. With the latest stock price at 20.80 CNY, the upside of DEPPON LOGISTICS Co Ltd based on DCF is -39.8%.
Based on the latest price of 20.80 CNY and our DCF valuation, DEPPON LOGISTICS Co Ltd (603056.SS) is a sell. selling 603056.SS stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.45 - 22.18 | 12.53 |
| Upside | -59.4% - 6.6% | -39.8% |