The Discounted Cash Flow (DCF) valuation of Shanghai Sinotec Co Ltd (603121.SS) is 6.56 CNY. With the latest stock price at 25.03 CNY, the upside of Shanghai Sinotec Co Ltd based on DCF is -73.8%.
Based on the latest price of 25.03 CNY and our DCF valuation, Shanghai Sinotec Co Ltd (603121.SS) is a sell. selling 603121.SS stocks now will result in a potential gain of 73.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.4% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.64 - 11.05 | 6.56 |
| Upside | -81.5% - -55.8% | -73.8% |