The Discounted Cash Flow (DCF) valuation of Bohai Ferry Group Co Ltd (603167.SS) is 11.55 CNY. With the latest stock price at 11.00 CNY, the upside of Bohai Ferry Group Co Ltd based on DCF is 5.0%.
Based on the latest price of 11.00 CNY and our DCF valuation, Bohai Ferry Group Co Ltd (603167.SS) is a buy. buying 603167.SS stocks now will result in a potential gain of 5.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.69 - 17.90 | 11.55 |
| Upside | -21.0% - 62.7% | 5.0% |