The Discounted Cash Flow (DCF) valuation of Xinjiang Torch Gas Co Ltd (603080.SS) is 19.93 CNY. With the latest stock price at 17.56 CNY, the upside of Xinjiang Torch Gas Co Ltd based on DCF is 13.5%.
Based on the latest price of 17.56 CNY and our DCF valuation, Xinjiang Torch Gas Co Ltd (603080.SS) is a buy. buying 603080.SS stocks now will result in a potential gain of 13.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.69 - 28.44 | 19.93 |
| Upside | -10.6% - 62.0% | 13.5% |