The Discounted Cash Flow (DCF) valuation of Shandong Donghong Pipe Industry Co Ltd (603856.SS) is 12.26 CNY. With the latest stock price at 14.12 CNY, the upside of Shandong Donghong Pipe Industry Co Ltd based on DCF is -13.1%.
Based on the latest price of 14.12 CNY and our DCF valuation, Shandong Donghong Pipe Industry Co Ltd (603856.SS) is a sell. selling 603856.SS stocks now will result in a potential gain of 13.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.9% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.72 - 19.35 | 12.26 |
| Upside | -38.2% - 37.0% | -13.1% |