The Discounted Cash Flow (DCF) valuation of Xinjiang Xintai Natural Gas Co Ltd (603393.SS) is 61.14 CNY. With the latest stock price at 28.65 CNY, the upside of Xinjiang Xintai Natural Gas Co Ltd based on DCF is 113.4%.
Based on the latest price of 28.65 CNY and our DCF valuation, Xinjiang Xintai Natural Gas Co Ltd (603393.SS) is a buy. buying 603393.SS stocks now will result in a potential gain of 113.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.7% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 51.80 - 74.66 | 61.14 |
| Upside | 80.8% - 160.6% | 113.4% |