The Discounted Cash Flow (DCF) valuation of Jiangsu Luokai Mechanical & Electrical Co Ltd (603829.SS) is 18.15 CNY. With the latest stock price at 15.66 CNY, the upside of Jiangsu Luokai Mechanical & Electrical Co Ltd based on DCF is 15.9%.
Based on the latest price of 15.66 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 15.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.0% | 9.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.96 - 25.62 | 18.15 |
| Upside | -10.9% - 63.6% | 15.9% |