The Discounted Cash Flow (DCF) valuation of Shanghai Golden Union Commercial Management Co Ltd (603682.SS) is 3.93 CNY. With the latest stock price at 6.06 CNY, the upside of Shanghai Golden Union Commercial Management Co Ltd based on DCF is -35.2%.
Based on the latest price of 6.06 CNY and our DCF valuation, Shanghai Golden Union Commercial Management Co Ltd (603682.SS) is a sell. selling 603682.SS stocks now will result in a potential gain of 35.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.8% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.88 - 10.98 | 3.93 |
| Upside | -85.5% - 81.1% | -35.2% |