The Discounted Cash Flow (DCF) valuation of Jiangsu Luokai Mechanical & Electrical Co Ltd (603829.SS) is 21.11 CNY. With the latest stock price at 18.07 CNY, the upside of Jiangsu Luokai Mechanical & Electrical Co Ltd based on DCF is 16.8%.
Based on the latest price of 18.07 CNY and our DCF valuation, Jiangsu Luokai Mechanical & Electrical Co Ltd (603829.SS) is a buy. buying 603829.SS stocks now will result in a potential gain of 16.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.8% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.22 - 30.01 | 21.11 |
| Upside | -10.2% - 66.1% | 16.8% |