The Discounted Cash Flow (DCF) valuation of Shandong Cynda Chemical Co Ltd (603086.SS) is 11.34 CNY. With the latest stock price at 9.21 CNY, the upside of Shandong Cynda Chemical Co Ltd based on DCF is 23.1%.
Based on the latest price of 9.21 CNY and our DCF valuation, Shandong Cynda Chemical Co Ltd (603086.SS) is a buy. buying 603086.SS stocks now will result in a potential gain of 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.1% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.38 - 21.38 | 11.34 |
| Upside | -19.9% - 132.1% | 23.1% |