The Discounted Cash Flow (DCF) valuation of Shanghai M&G Stationery Inc (603899.SS) is 34.15 CNY. With the latest stock price at 29.66 CNY, the upside of Shanghai M&G Stationery Inc based on DCF is 15.1%.
Based on the latest price of 29.66 CNY and our DCF valuation, Shanghai M&G Stationery Inc (603899.SS) is a buy. buying 603899.SS stocks now will result in a potential gain of 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.6% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25.93 - 53.51 | 34.15 |
| Upside | -12.6% - 80.4% | 15.1% |