The Discounted Cash Flow (DCF) valuation of CIG ShangHai Co Ltd (603083.SS) is 25.19 CNY. With the latest stock price at 36.48 CNY, the upside of CIG ShangHai Co Ltd based on DCF is -30.9%.
Based on the latest price of 36.48 CNY and our DCF valuation, CIG ShangHai Co Ltd (603083.SS) is a sell. selling 603083.SS stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.6% | 11.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.01 - 36.29 | 25.19 |
| Upside | -47.9% - -0.5% | -30.9% |